{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Changelog","Intro","Capital base input","TAB input","Capital base tracking","TAB tracking","Capital base tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":256,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Changelog","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[17,2,18,2]]}
[]
[null,null,"Capital base & TAB input sheets"]
[null,1,"Cumulative reg years counter","New counter to ensure that formulas that rely on the total number of 'reg years' to determine the appropriate WACC/inflation multiplier is actioned appropriately. Specifically, this addresses the following 2 issues:\n1. Adjustment for t-1 true-up (rows 9, 37, etc. of capital base tracking sheet) to ensure the WACC adjustment for true-up in the adjustment period is exclusive of the extension 'year', while future periods are inclusive.\n2. Accommodates any potential additional future period changes","Capital base & TAB input\nRow 5"]
[null,2,"Year formula","Formula for year labels adjusted so that transitions/extensions between financial vs calendar years are accounted for appropriately. In particular formula able to 'predict' a reg year change for the next reg period.","Capital base & TAB input:\nRow 4, G5"]
[null,3,"Partial year extension switch added","A switch has been added to the capital base input to determine if the current iteration of the tracking module is intended to determine the forecast depreciation schedule for a partial extension or a standard reg period.","Capital base input\nRow 23 (new)"]
[null,4,"Heading/input prompts","All heading and input prompts adjusted to account for changes 1-3 above.","Capital base input\nRows 9, 26, 242, 403, 458-509\nTAB input\nRows 9, 16, 285"]
[]
[null,null,"Capital base & TAB tracking sheets"]
[null,5,"Reference year counter to apply half-year multiplier","This ensures that for the purposes of calculating the number of years to depreciate over, the half year is considered a proper half-year and not a full year. This process is similar to VicEDPR decisions.","Capital base & TAB tracking\nRow 5"]
[null,6,"Adjust all depreciation formula to include half-year multiplier","IF formula introduced to ensure that if remaining depreciation consists of a partial year depreciation which is equal to or smaller than the partial year extension (ie. final 0.5yr (or less) of depreciation to depreciate in half-year extension), it will fully depreciate, instead of incorrectly applying a 0.5x multiplier (which would result in two years of 0.25x depreciation).","Capital base & TAB tracking\nAll depreciation formula"]
[null,7,"New formula for t-1 capex depreciation during extension year ","New formula added in the year before t-1 depreciation typically begins. This is to account for the depreciation schedule of t-1 true-ups during an extension period, where the depreciation begins in the partial-year for the purposes of the extension PTRM.\n\nThe conditional to triggering these cells is if \"Yes\" is selected for partial year extension switch. Conditional formatting also added to these cells.","Capital base tracking\nL23, L51, L79, etc."]
[null,8,"t-1 capex depreciation standard formula adjusted","Standard formula for the t-1 capex depreciation has also been adjusted to account for the partial year extension switch.","Capital base tracking\nRows 23, 51, 79, etc."]
[null,9,"OFFSET counter","Additional offset counter separate to column E's 'year counter'. As a result of changes to the macro (see below), column E has become a 'year counter' which includes decimal places. Hence a new offset counter is required to ensure offset formulas work correctly.","Capital base & TAB tracking\nColumn D"]
[null,10,"Adjust depreciation OFFSET formula to refer to OFFSET counter","Formulas to refer to column D for offset formula, while conditional IF continues to refer to column E.","Capital base & TAB tracking\nAll depreciation formula"]
[null,11,"ROUNDDOWN formula","To address partial year inputs.","Capital base tracking\nRows 10, 38, etc."]
[]
[null,null,"Capital base tracking summary & Tracking output sheets"]
[null,12,"Year lookup","Year lookup adjusted to account for format change so that resulting depreciation schedule indexes correctly.\n","Tracking summary & output\nG4 to I4"]
[null,13,null,"TAB year lookup also adjusted","Tracking output\nH112, I112"]
[null,14,"Base year indicator for forecast depreciation schedule","Formula to determine the base year dollar terms in which the forecast depreciation schedule should be in has been adjusted to account for the new input switch as per change 3 above.","Capital base tracking summary & Tracking output G4"]
[]
[null,null,"VBA macro changes"]
[null,7,"Period expansion macro adjusted","Macro has an additional line added to the t-1 adjustment depreciation expansion to clear the contents. This is to prevent the new formula in change 7 above to be copied down twice.","VBA module 2\nLine 64 (repeated in Extra_rows_RAB sub)"]
[null,10,"VBA macro - insert additional period","Macro adjusted to include additional coding lines to include:\n1. Additional variable 'regYearsRounded'\n2. Loop condition based on 'regYeardsRounded' rather than 'regYears'\n3. New IF condition to determine the appropriate amount to increase counter in column E of the tracking sheet\n4. New line to increase OFFSET counter in column D for t-1 true-up","VBA Lines:\n13, 23, 36, 42-47, 50-51, 65, 67 (repeated for following two subs)"]

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

{"sheet":"Capital base input","index":2,"n_rows":510,"n_cols":93,"rows_kept":139,"cut":true,"hidden":false,"merged":[[25,4,26,4],[402,4,403,4],[457,4,458,4],[402,5,403,5]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8)&\" - Capital base input - Gas DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"Ausnet - Capital base input - Gas DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[null,null,null,null,null,null,"Modifications to base AER module","Placeholder estimates","1/2yr estimates"]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":2011},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":2012},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":2013},{"$f":"IF(I$11<>\"\",\nIF(INT($G$5+SUM($H$11:H$11))=$G$5+SUM($H$11:H$11), VALUE(LEFT(I$10, 4)), CONCATENATE(LEFT(I$10,4)&\"-\"&IF(MID(I$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(I$10, 3, 2)=\"99\", \"00\", MID(I$10, 3, 2)+1))),\nIF(AND(I$5<>INT(I$5), COUNTA($H$4:H$4)=ROUNDUP(I$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(H$4, 2)=\"99\", LEFT(H$4, 2)+1, LEFT(H$4, 2))&RIGHT(H$4, 2))), CONCATENATE(LEFT(H$4, 2)&RIGHT(H$4, 2)&\"-\"&IF(RIGHT(H$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(H$4, 2)=\"99\", \"00\", RIGHT(H$4, 2)+1))),\nIF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),VALUE(H4+1))))","v":2014},{"$f":"IF(J$11<>\"\",\nIF(INT($G$5+SUM($H$11:I$11))=$G$5+SUM($H$11:I$11), VALUE(LEFT(J$10, 4)), CONCATENATE(LEFT(J$10,4)&\"-\"&IF(MID(J$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(J$10, 3, 2)=\"99\", \"00\", MID(J$10, 3, 2)+1))),\nIF(AND(J$5<>INT(J$5), COUNTA($H$4:I$4)=ROUNDUP(J$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(I$4, 2)=\"99\", LEFT(I$4, 2)+1, LEFT(I$4, 2))&RIGHT(I$4, 2))), CONCATENATE(LEFT(I$4, 2)&RIGHT(I$4, 2)&\"-\"&IF(RIGHT(I$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(I$4, 2)=\"99\", \"00\", RIGHT(I$4, 2)+1))),\nIF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),VALUE(I4+1))))","v":2015},{"$f":"IF(K$11<>\"\",\nIF(INT($G$5+SUM($H$11:J$11))=$G$5+SUM($H$11:J$11), VALUE(LEFT(K$10, 4)), CONCATENATE(LEFT(K$10,4)&\"-\"&IF(MID(K$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(K$10, 3, 2)=\"99\", \"00\", MID(K$10, 3, 2)+1))),\nIF(AND(K$5<>INT(K$5), COUNTA($H$4:J$4)=ROUNDUP(K$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(J$4, 2)=\"99\", LEFT(J$4, 2)+1, LEFT(J$4, 2))&RIGHT(J$4, 2))), CONCATENATE(LEFT(J$4, 2)&RIGHT(J$4, 2)&\"-\"&IF(RIGHT(J$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(J$4, 2)=\"99\", \"00\", RIGHT(J$4, 2)+1))),\nIF(LEN(J4)>4,CONCATENATE(LEFT(J4,4)+1&\"-\"&IF(RIGHT(J4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(J4, 2)=\"99\", \"00\", RIGHT(J4,2)+1)),VALUE(J4+1))))","v":2016},{"$f":"IF(L$11<>\"\",\nIF(INT($G$5+SUM($H$11:K$11))=$G$5+SUM($H$11:K$11), VALUE(LEFT(L$10, 4)), CONCATENATE(LEFT(L$10,4)&\"-\"&IF(MID(L$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(L$10, 3, 2)=\"99\", \"00\", MID(L$10, 3, 2)+1))),\nIF(AND(L$5<>INT(L$5), COUNTA($H$4:K$4)=ROUNDUP(L$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(K$4, 2)=\"99\", LEFT(K$4, 2)+1, LEFT(K$4, 2))&RIGHT(K$4, 2))), CONCATENATE(LEFT(K$4, 2)&RIGHT(K$4, 2)&\"-\"&IF(RIGHT(K$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(K$4, 2)=\"99\", \"00\", RIGHT(K$4, 2)+1))),\nIF(LEN(K4)>4,CONCATENATE(LEFT(K4,4)+1&\"-\"&IF(RIGHT(K4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(K4, 2)=\"99\", \"00\", RIGHT(K4,2)+1)),VALUE(K4+1))))","v":2017},{"$f":"IF(M$11<>\"\",\nIF(INT($G$5+SUM($H$11:L$11))=$G$5+SUM($H$11:L$11), VALUE(LEFT(M$10, 4)), CONCATENATE(LEFT(M$10,4)&\"-\"&IF(MID(M$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(M$10, 3, 2)=\"99\", \"00\", MID(M$10, 3, 2)+1))),\nIF(AND(M$5<>INT(M$5), COUNTA($H$4:L$4)=ROUNDUP(M$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(L$4, 2)=\"99\", LEFT(L$4, 2)+1, LEFT(L$4, 2))&RIGHT(L$4, 2))), CONCATENATE(LEFT(L$4, 2)&RIGHT(L$4, 2)&\"-\"&IF(RIGHT(L$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(L$4, 2)=\"99\", \"00\", RIGHT(L$4, 2)+1))),\nIF(LEN(L4)>4,CONCATENATE(LEFT(L4,4)+1&\"-\"&IF(RIGHT(L4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(L4, 2)=\"99\", \"00\", RIGHT(L4,2)+1)),VALUE(L4+1))))","v":2018},{"$f":"IF(N$11<>\"\",\nIF(INT($G$5+SUM($H$11:M$11))=$G$5+SUM($H$11:M$11), VALUE(LEFT(N$10, 4)), CONCATENATE(LEFT(N$10,4)&\"-\"&IF(MID(N$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(N$10, 3, 2)=\"99\", \"00\", MID(N$10, 3, 2)+1))),\nIF(AND(N$5<>INT(N$5), COUNTA($H$4:M$4)=ROUNDUP(N$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(M$4, 2)=\"99\", LEFT(M$4, 2)+1, LEFT(M$4, 2))&RIGHT(M$4, 2))), CONCATENATE(LEFT(M$4, 2)&RIGHT(M$4, 2)&\"-\"&IF(RIGHT(M$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(M$4, 2)=\"99\", \"00\", RIGHT(M$4, 2)+1))),\nIF(LEN(M4)>4,CONCATENATE(LEFT(M4,4)+1&\"-\"&IF(RIGHT(M4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(M4, 2)=\"99\", \"00\", RIGHT(M4,2)+1)),VALUE(M4+1))))","v":2019},{"$f":"IF(O$11<>\"\",\nIF(INT($G$5+SUM($H$11:N$11))=$G$5+SUM($H$11:N$11), VALUE(LEFT(O$10, 4)), CONCATENATE(LEFT(O$10,4)&\"-\"&IF(MID(O$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(O$10, 3, 2)=\"99\", \"00\", MID(O$10, 3, 2)+1))),\nIF(AND(O$5<>INT(O$5), COUNTA($H$4:N$4)=ROUNDUP(O$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(N$4, 2)=\"99\", LEFT(N$4, 2)+1, LEFT(N$4, 2))&RIGHT(N$4, 2))), CONCATENATE(LEFT(N$4, 2)&RIGHT(N$4, 2)&\"-\"&IF(RIGHT(N$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(N$4, 2)=\"99\", \"00\", RIGHT(N$4, 2)+1))),\nIF(LEN(N4)>4,CONCATENATE(LEFT(N4,4)+1&\"-\"&IF(RIGHT(N4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(N4, 2)=\"99\", \"00\", RIGHT(N4,2)+1)),VALUE(N4+1))))","v":2020},{"$f":"IF(P$11<>\"\",\nIF(INT($G$5+SUM($H$11:O$11))=$G$5+SUM($H$11:O$11), VALUE(LEFT(P$10, 4)), CONCATENATE(LEFT(P$10,4)&\"-\"&IF(MID(P$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(P$10, 3, 2)=\"99\", \"00\", MID(P$10, 3, 2)+1))),\nIF(AND(P$5<>INT(P$5), COUNTA($H$4:O$4)=ROUNDUP(P$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(O$4, 2)=\"99\", LEFT(O$4, 2)+1, LEFT(O$4, 2))&RIGHT(O$4, 2))), CONCATENATE(LEFT(O$4, 2)&RIGHT(O$4, 2)&\"-\"&IF(RIGHT(O$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(O$4, 2)=\"99\", \"00\", RIGHT(O$4, 2)+1))),\nIF(LEN(O4)>4,CONCATENATE(LEFT(O4,4)+1&\"-\"&IF(RIGHT(O4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(O4, 2)=\"99\", \"00\", RIGHT(O4,2)+1)),VALUE(O4+1))))","v":2021},{"$f":"IF(Q$11<>\"\",\nIF(INT($G$5+SUM($H$11:P$11))=$G$5+SUM($H$11:P$11), VALUE(LEFT(Q$10, 4)), CONCATENATE(LEFT(Q$10,4)&\"-\"&IF(MID(Q$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Q$10, 3, 2)=\"99\", \"00\", MID(Q$10, 3, 2)+1))),\nIF(AND(Q$5<>INT(Q$5), COUNTA($H$4:P$4)=ROUNDUP(Q$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(P$4, 2)=\"99\", LEFT(P$4, 2)+1, LEFT(P$4, 2))&RIGHT(P$4, 2))), CONCATENATE(LEFT(P$4, 2)&RIGHT(P$4, 2)&\"-\"&IF(RIGHT(P$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(P$4, 2)=\"99\", \"00\", RIGHT(P$4, 2)+1))),\nIF(LEN(P4)>4,CONCATENATE(LEFT(P4,4)+1&\"-\"&IF(RIGHT(P4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(P4, 2)=\"99\", \"00\", RIGHT(P4,2)+1)),VALUE(P4+1))))","v":2022},{"$f":"IF(R$11<>\"\",\nIF(INT($G$5+SUM($H$11:Q$11))=$G$5+SUM($H$11:Q$11), VALUE(LEFT(R$10, 4)), CONCATENATE(LEFT(R$10,4)&\"-\"&IF(MID(R$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(R$10, 3, 2)=\"99\", \"00\", MID(R$10, 3, 2)+1))),\nIF(AND(R$5<>INT(R$5), COUNTA($H$4:Q$4)=ROUNDUP(R$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Q$4, 2)=\"99\", LEFT(Q$4, 2)+1, LEFT(Q$4, 2))&RIGHT(Q$4, 2))), CONCATENATE(LEFT(Q$4, 2)&RIGHT(Q$4, 2)&\"-\"&IF(RIGHT(Q$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Q$4, 2)=\"99\", \"00\", RIGHT(Q$4, 2)+1))),\nIF(LEN(Q4)>4,CONCATENATE(LEFT(Q4,4)+1&\"-\"&IF(RIGHT(Q4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Q4, 2)=\"99\", \"00\", RIGHT(Q4,2)+1)),VALUE(Q4+1))))","v":2023},{"$f":"IF(S$11<>\"\",\nIF(INT($G$5+SUM($H$11:R$11))=$G$5+SUM($H$11:R$11), VALUE(LEFT(S$10, 4)), CONCATENATE(LEFT(S$10,4)&\"-\"&IF(MID(S$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(S$10, 3, 2)=\"99\", \"00\", MID(S$10, 3, 2)+1))),\nIF(AND(S$5<>INT(S$5), COUNTA($H$4:R$4)=ROUNDUP(S$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(R$4, 2)=\"99\", LEFT(R$4, 2)+1, LEFT(R$4, 2))&RIGHT(R$4, 2))), CONCATENATE(LEFT(R$4, 2)&RIGHT(R$4, 2)&\"-\"&IF(RIGHT(R$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(R$4, 2)=\"99\", \"00\", RIGHT(R$4, 2)+1))),\nIF(LEN(R4)>4,CONCATENATE(LEFT(R4,4)+1&\"-\"&IF(RIGHT(R4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(R4, 2)=\"99\", \"00\", RIGHT(R4,2)+1)),VALUE(R4+1))))","v":"2023-24"},{"$f":"IF(T$11<>\"\",\nIF(INT($G$5+SUM($H$11:S$11))=$G$5+SUM($H$11:S$11), VALUE(LEFT(T$10, 4)), CONCATENATE(LEFT(T$10,4)&\"-\"&IF(MID(T$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(T$10, 3, 2)=\"99\", \"00\", MID(T$10, 3, 2)+1))),\nIF(AND(T$5<>INT(T$5), COUNTA($H$4:S$4)=ROUNDUP(T$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(S$4, 2)=\"99\", LEFT(S$4, 2)+1, LEFT(S$4, 2))&RIGHT(S$4, 2))), CONCATENATE(LEFT(S$4, 2)&RIGHT(S$4, 2)&\"-\"&IF(RIGHT(S$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(S$4, 2)=\"99\", \"00\", RIGHT(S$4, 2)+1))),\nIF(LEN(S4)>4,CONCATENATE(LEFT(S4,4)+1&\"-\"&IF(RIGHT(S4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(S4, 2)=\"99\", \"00\", RIGHT(S4,2)+1)),VALUE(S4+1))))","v":"2024-25"},{"$f":"IF(U$11<>\"\",\nIF(INT($G$5+SUM($H$11:T$11))=$G$5+SUM($H$11:T$11), VALUE(LEFT(U$10, 4)), CONCATENATE(LEFT(U$10,4)&\"-\"&IF(MID(U$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(U$10, 3, 2)=\"99\", \"00\", MID(U$10, 3, 2)+1))),\nIF(AND(U$5<>INT(U$5), COUNTA($H$4:T$4)=ROUNDUP(U$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(T$4, 2)=\"99\", LEFT(T$4, 2)+1, LEFT(T$4, 2))&RIGHT(T$4, 2))), CONCATENATE(LEFT(T$4, 2)&RIGHT(T$4, 2)&\"-\"&IF(RIGHT(T$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(T$4, 2)=\"99\", \"00\", RIGHT(T$4, 2)+1))),\nIF(LEN(T4)>4,CONCATENATE(LEFT(T4,4)+1&\"-\"&IF(RIGHT(T4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(T4, 2)=\"99\", \"00\", RIGHT(T4,2)+1)),VALUE(T4+1))))","v":"2025-26"},{"$f":"IF(V$11<>\"\",\nIF(INT($G$5+SUM($H$11:U$11))=$G$5+SUM($H$11:U$11), VALUE(LEFT(V$10, 4)), CONCATENATE(LEFT(V$10,4)&\"-\"&IF(MID(V$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(V$10, 3, 2)=\"99\", \"00\", MID(V$10, 3, 2)+1))),\nIF(AND(V$5<>INT(V$5), COUNTA($H$4:U$4)=ROUNDUP(V$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(U$4, 2)=\"99\", LEFT(U$4, 2)+1, LEFT(U$4, 2))&RIGHT(U$4, 2))), CONCATENATE(LEFT(U$4, 2)&RIGHT(U$4, 2)&\"-\"&IF(RIGHT(U$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(U$4, 2)=\"99\", \"00\", RIGHT(U$4, 2)+1))),\nIF(LEN(U4)>4,CONCATENATE(LEFT(U4,4)+1&\"-\"&IF(RIGHT(U4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(U4, 2)=\"99\", \"00\", RIGHT(U4,2)+1)),VALUE(U4+1))))","v":"2026-27"},{"$f":"IF(W$11<>\"\",\nIF(INT($G$5+SUM($H$11:V$11))=$G$5+SUM($H$11:V$11), VALUE(LEFT(W$10, 4)), CONCATENATE(LEFT(W$10,4)&\"-\"&IF(MID(W$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(W$10, 3, 2)=\"99\", \"00\", MID(W$10, 3, 2)+1))),\nIF(AND(W$5<>INT(W$5), COUNTA($H$4:V$4)=ROUNDUP(W$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(V$4, 2)=\"99\", LEFT(V$4, 2)+1, LEFT(V$4, 2))&RIGHT(V$4, 2))), CONCATENATE(LEFT(V$4, 2)&RIGHT(V$4, 2)&\"-\"&IF(RIGHT(V$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(V$4, 2)=\"99\", \"00\", RIGHT(V$4, 2)+1))),\nIF(LEN(V4)>4,CONCATENATE(LEFT(V4,4)+1&\"-\"&IF(RIGHT(V4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(V4, 2)=\"99\", \"00\", RIGHT(V4,2)+1)),VALUE(V4+1))))","v":"2027-28"},{"$f":"IF(X$11<>\"\",\nIF(INT($G$5+SUM($H$11:W$11))=$G$5+SUM($H$11:W$11), VALUE(LEFT(X$10, 4)), CONCATENATE(LEFT(X$10,4)&\"-\"&IF(MID(X$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(X$10, 3, 2)=\"99\", \"00\", MID(X$10, 3, 2)+1))),\nIF(AND(X$5<>INT(X$5), COUNTA($H$4:W$4)=ROUNDUP(X$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(W$4, 2)=\"99\", LEFT(W$4, 2)+1, LEFT(W$4, 2))&RIGHT(W$4, 2))), CONCATENATE(LEFT(W$4, 2)&RIGHT(W$4, 2)&\"-\"&IF(RIGHT(W$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(W$4, 2)=\"99\", \"00\", RIGHT(W$4, 2)+1))),\nIF(LEN(W4)>4,CONCATENATE(LEFT(W4,4)+1&\"-\"&IF(RIGHT(W4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(W4, 2)=\"99\", \"00\", RIGHT(W4,2)+1)),VALUE(W4+1))))","v":"2028-29"},{"$f":"IF(Y$11<>\"\",\nIF(INT($G$5+SUM($H$11:X$11))=$G$5+SUM($H$11:X$11), VALUE(LEFT(Y$10, 4)), CONCATENATE(LEFT(Y$10,4)&\"-\"&IF(MID(Y$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Y$10, 3, 2)=\"99\", \"00\", MID(Y$10, 3, 2)+1))),\nIF(AND(Y$5<>INT(Y$5), COUNTA($H$4:X$4)=ROUNDUP(Y$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(X$4, 2)=\"99\", LEFT(X$4, 2)+1, LEFT(X$4, 2))&RIGHT(X$4, 2))), CONCATENATE(LEFT(X$4, 2)&RIGHT(X$4, 2)&\"-\"&IF(RIGHT(X$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(X$4, 2)=\"99\", \"00\", RIGHT(X$4, 2)+1))),\nIF(LEN(X4)>4,CONCATENATE(LEFT(X4,4)+1&\"-\"&IF(RIGHT(X4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(X4, 2)=\"99\", \"00\", RIGHT(X4,2)+1)),VALUE(X4+1))))","v":"2029-30"},{"$f":"IF(Z$11<>\"\",\nIF(INT($G$5+SUM($H$11:Y$11))=$G$5+SUM($H$11:Y$11), VALUE(LEFT(Z$10, 4)), CONCATENATE(LEFT(Z$10,4)&\"-\"&IF(MID(Z$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Z$10, 3, 2)=\"99\", \"00\", MID(Z$10, 3, 2)+1))),\nIF(AND(Z$5<>INT(Z$5), COUNTA($H$4:Y$4)=ROUNDUP(Z$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Y$4, 2)=\"99\", LEFT(Y$4, 2)+1, LEFT(Y$4, 2))&RIGHT(Y$4, 2))), CONCATENATE(LEFT(Y$4, 2)&RIGHT(Y$4, 2)&\"-\"&IF(RIGHT(Y$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Y$4, 2)=\"99\", \"00\", RIGHT(Y$4, 2)+1))),\nIF(LEN(Y4)>4,CONCATENATE(LEFT(Y4,4)+1&\"-\"&IF(RIGHT(Y4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Y4, 2)=\"99\", \"00\", RIGHT(Y4,2)+1)),VALUE(Y4+1))))","v":"2030-31"},{"$f":"IF(AA$11<>\"\",\nIF(INT($G$5+SUM($H$11:Z$11))=$G$5+SUM($H$11:Z$11), VALUE(LEFT(AA$10, 4)), CONCATENATE(LEFT(AA$10,4)&\"-\"&IF(MID(AA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AA$10, 3, 2)=\"99\", \"00\", MID(AA$10, 3, 2)+1))),\nIF(AND(AA$5<>INT(AA$5), COUNTA($H$4:Z$4)=ROUNDUP(AA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Z$4, 2)=\"99\", LEFT(Z$4, 2)+1, LEFT(Z$4, 2))&RIGHT(Z$4, 2))), CONCATENATE(LEFT(Z$4, 2)&RIGHT(Z$4, 2)&\"-\"&IF(RIGHT(Z$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Z$4, 2)=\"99\", \"00\", RIGHT(Z$4, 2)+1))),\nIF(LEN(Z4)>4,CONCATENATE(LEFT(Z4,4)+1&\"-\"&IF(RIGHT(Z4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Z4, 2)=\"99\", \"00\", RIGHT(Z4,2)+1)),VALUE(Z4+1))))","v":"2031-32"},{"$f":"IF(AB$11<>\"\",\nIF(INT($G$5+SUM($H$11:AA$11))=$G$5+SUM($H$11:AA$11), VALUE(LEFT(AB$10, 4)), CONCATENATE(LEFT(AB$10,4)&\"-\"&IF(MID(AB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AB$10, 3, 2)=\"99\", \"00\", MID(AB$10, 3, 2)+1))),\nIF(AND(AB$5<>INT(AB$5), COUNTA($H$4:AA$4)=ROUNDUP(AB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AA$4, 2)=\"99\", LEFT(AA$4, 2)+1, LEFT(AA$4, 2))&RIGHT(AA$4, 2))), CONCATENATE(LEFT(AA$4, 2)&RIGHT(AA$4, 2)&\"-\"&IF(RIGHT(AA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AA$4, 2)=\"99\", \"00\", RIGHT(AA$4, 2)+1))),\nIF(LEN(AA4)>4,CONCATENATE(LEFT(AA4,4)+1&\"-\"&IF(RIGHT(AA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AA4, 2)=\"99\", \"00\", RIGHT(AA4,2)+1)),VALUE(AA4+1))))","v":"2032-33"},{"$f":"IF(AC$11<>\"\",\nIF(INT($G$5+SUM($H$11:AB$11))=$G$5+SUM($H$11:AB$11), VALUE(LEFT(AC$10, 4)), CONCATENATE(LEFT(AC$10,4)&\"-\"&IF(MID(AC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AC$10, 3, 2)=\"99\", \"00\", MID(AC$10, 3, 2)+1))),\nIF(AND(AC$5<>INT(AC$5), COUNTA($H$4:AB$4)=ROUNDUP(AC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AB$4, 2)=\"99\", LEFT(AB$4, 2)+1, LEFT(AB$4, 2))&RIGHT(AB$4, 2))), CONCATENATE(LEFT(AB$4, 2)&RIGHT(AB$4, 2)&\"-\"&IF(RIGHT(AB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AB$4, 2)=\"99\", \"00\", RIGHT(AB$4, 2)+1))),\nIF(LEN(AB4)>4,CONCATENATE(LEFT(AB4,4)+1&\"-\"&IF(RIGHT(AB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AB4, 2)=\"99\", \"00\", RIGHT(AB4,2)+1)),VALUE(AB4+1))))","v":"2033-34"},{"$f":"IF(AD$11<>\"\",\nIF(INT($G$5+SUM($H$11:AC$11))=$G$5+SUM($H$11:AC$11), VALUE(LEFT(AD$10, 4)), CONCATENATE(LEFT(AD$10,4)&\"-\"&IF(MID(AD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AD$10, 3, 2)=\"99\", \"00\", MID(AD$10, 3, 2)+1))),\nIF(AND(AD$5<>INT(AD$5), COUNTA($H$4:AC$4)=ROUNDUP(AD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AC$4, 2)=\"99\", LEFT(AC$4, 2)+1, LEFT(AC$4, 2))&RIGHT(AC$4, 2))), CONCATENATE(LEFT(AC$4, 2)&RIGHT(AC$4, 2)&\"-\"&IF(RIGHT(AC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AC$4, 2)=\"99\", \"00\", RIGHT(AC$4, 2)+1))),\nIF(LEN(AC4)>4,CONCATENATE(LEFT(AC4,4)+1&\"-\"&IF(RIGHT(AC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AC4, 2)=\"99\", \"00\", RIGHT(AC4,2)+1)),VALUE(AC4+1))))","v":"2034-35"},{"$f":"IF(AE$11<>\"\",\nIF(INT($G$5+SUM($H$11:AD$11))=$G$5+SUM($H$11:AD$11), VALUE(LEFT(AE$10, 4)), CONCATENATE(LEFT(AE$10,4)&\"-\"&IF(MID(AE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AE$10, 3, 2)=\"99\", \"00\", MID(AE$10, 3, 2)+1))),\nIF(AND(AE$5<>INT(AE$5), COUNTA($H$4:AD$4)=ROUNDUP(AE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AD$4, 2)=\"99\", LEFT(AD$4, 2)+1, LEFT(AD$4, 2))&RIGHT(AD$4, 2))), CONCATENATE(LEFT(AD$4, 2)&RIGHT(AD$4, 2)&\"-\"&IF(RIGHT(AD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AD$4, 2)=\"99\", \"00\", RIGHT(AD$4, 2)+1))),\nIF(LEN(AD4)>4,CONCATENATE(LEFT(AD4,4)+1&\"-\"&IF(RIGHT(AD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AD4, 2)=\"99\", \"00\", RIGHT(AD4,2)+1)),VALUE(AD4+1))))","v":"2035-36"},{"$f":"IF(AF$11<>\"\",\nIF(INT($G$5+SUM($H$11:AE$11))=$G$5+SUM($H$11:AE$11), VALUE(LEFT(AF$10, 4)), CONCATENATE(LEFT(AF$10,4)&\"-\"&IF(MID(AF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AF$10, 3, 2)=\"99\", \"00\", MID(AF$10, 3, 2)+1))),\nIF(AND(AF$5<>INT(AF$5), COUNTA($H$4:AE$4)=ROUNDUP(AF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AE$4, 2)=\"99\", LEFT(AE$4, 2)+1, LEFT(AE$4, 2))&RIGHT(AE$4, 2))), CONCATENATE(LEFT(AE$4, 2)&RIGHT(AE$4, 2)&\"-\"&IF(RIGHT(AE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AE$4, 2)=\"99\", \"00\", RIGHT(AE$4, 2)+1))),\nIF(LEN(AE4)>4,CONCATENATE(LEFT(AE4,4)+1&\"-\"&IF(RIGHT(AE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AE4, 2)=\"99\", \"00\", RIGHT(AE4,2)+1)),VALUE(AE4+1))))","v":"2036-37"},{"$f":"IF(AG$11<>\"\",\nIF(INT($G$5+SUM($H$11:AF$11))=$G$5+SUM($H$11:AF$11), VALUE(LEFT(AG$10, 4)), CONCATENATE(LEFT(AG$10,4)&\"-\"&IF(MID(AG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AG$10, 3, 2)=\"99\", \"00\", MID(AG$10, 3, 2)+1))),\nIF(AND(AG$5<>INT(AG$5), COUNTA($H$4:AF$4)=ROUNDUP(AG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AF$4, 2)=\"99\", LEFT(AF$4, 2)+1, LEFT(AF$4, 2))&RIGHT(AF$4, 2))), CONCATENATE(LEFT(AF$4, 2)&RIGHT(AF$4, 2)&\"-\"&IF(RIGHT(AF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AF$4, 2)=\"99\", \"00\", RIGHT(AF$4, 2)+1))),\nIF(LEN(AF4)>4,CONCATENATE(LEFT(AF4,4)+1&\"-\"&IF(RIGHT(AF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AF4, 2)=\"99\", \"00\", RIGHT(AF4,2)+1)),VALUE(AF4+1))))","v":"2037-38"},{"$f":"IF(AH$11<>\"\",\nIF(INT($G$5+SUM($H$11:AG$11))=$G$5+SUM($H$11:AG$11), VALUE(LEFT(AH$10, 4)), CONCATENATE(LEFT(AH$10,4)&\"-\"&IF(MID(AH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AH$10, 3, 2)=\"99\", \"00\", MID(AH$10, 3, 2)+1))),\nIF(AND(AH$5<>INT(AH$5), COUNTA($H$4:AG$4)=ROUNDUP(AH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AG$4, 2)=\"99\", LEFT(AG$4, 2)+1, LEFT(AG$4, 2))&RIGHT(AG$4, 2))), CONCATENATE(LEFT(AG$4, 2)&RIGHT(AG$4, 2)&\"-\"&IF(RIGHT(AG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AG$4, 2)=\"99\", \"00\", RIGHT(AG$4, 2)+1))),\nIF(LEN(AG4)>4,CONCATENATE(LEFT(AG4,4)+1&\"-\"&IF(RIGHT(AG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AG4, 2)=\"99\", \"00\", RIGHT(AG4,2)+1)),VALUE(AG4+1))))","v":"2038-39"},{"$f":"IF(AI$11<>\"\",\nIF(INT($G$5+SUM($H$11:AH$11))=$G$5+SUM($H$11:AH$11), VALUE(LEFT(AI$10, 4)), CONCATENATE(LEFT(AI$10,4)&\"-\"&IF(MID(AI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AI$10, 3, 2)=\"99\", \"00\", MID(AI$10, 3, 2)+1))),\nIF(AND(AI$5<>INT(AI$5), COUNTA($H$4:AH$4)=ROUNDUP(AI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AH$4, 2)=\"99\", LEFT(AH$4, 2)+1, LEFT(AH$4, 2))&RIGHT(AH$4, 2))), CONCATENATE(LEFT(AH$4, 2)&RIGHT(AH$4, 2)&\"-\"&IF(RIGHT(AH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AH$4, 2)=\"99\", \"00\", RIGHT(AH$4, 2)+1))),\nIF(LEN(AH4)>4,CONCATENATE(LEFT(AH4,4)+1&\"-\"&IF(RIGHT(AH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AH4, 2)=\"99\", \"00\", RIGHT(AH4,2)+1)),VALUE(AH4+1))))","v":"2039-40"},{"$f":"IF(AJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AI$11))=$G$5+SUM($H$11:AI$11), VALUE(LEFT(AJ$10, 4)), CONCATENATE(LEFT(AJ$10,4)&\"-\"&IF(MID(AJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AJ$10, 3, 2)=\"99\", \"00\", MID(AJ$10, 3, 2)+1))),\nIF(AND(AJ$5<>INT(AJ$5), COUNTA($H$4:AI$4)=ROUNDUP(AJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AI$4, 2)=\"99\", LEFT(AI$4, 2)+1, LEFT(AI$4, 2))&RIGHT(AI$4, 2))), CONCATENATE(LEFT(AI$4, 2)&RIGHT(AI$4, 2)&\"-\"&IF(RIGHT(AI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AI$4, 2)=\"99\", \"00\", RIGHT(AI$4, 2)+1))),\nIF(LEN(AI4)>4,CONCATENATE(LEFT(AI4,4)+1&\"-\"&IF(RIGHT(AI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AI4, 2)=\"99\", \"00\", RIGHT(AI4,2)+1)),VALUE(AI4+1))))","v":"2040-41"},{"$f":"IF(AK$11<>\"\",\nIF(INT($G$5+SUM($H$11:AJ$11))=$G$5+SUM($H$11:AJ$11), VALUE(LEFT(AK$10, 4)), CONCATENATE(LEFT(AK$10,4)&\"-\"&IF(MID(AK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AK$10, 3, 2)=\"99\", \"00\", MID(AK$10, 3, 2)+1))),\nIF(AND(AK$5<>INT(AK$5), COUNTA($H$4:AJ$4)=ROUNDUP(AK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AJ$4, 2)=\"99\", LEFT(AJ$4, 2)+1, LEFT(AJ$4, 2))&RIGHT(AJ$4, 2))), CONCATENATE(LEFT(AJ$4, 2)&RIGHT(AJ$4, 2)&\"-\"&IF(RIGHT(AJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AJ$4, 2)=\"99\", \"00\", RIGHT(AJ$4, 2)+1))),\nIF(LEN(AJ4)>4,CONCATENATE(LEFT(AJ4,4)+1&\"-\"&IF(RIGHT(AJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AJ4, 2)=\"99\", \"00\", RIGHT(AJ4,2)+1)),VALUE(AJ4+1))))","v":"2041-42"},{"$f":"IF(AL$11<>\"\",\nIF(INT($G$5+SUM($H$11:AK$11))=$G$5+SUM($H$11:AK$11), VALUE(LEFT(AL$10, 4)), CONCATENATE(LEFT(AL$10,4)&\"-\"&IF(MID(AL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AL$10, 3, 2)=\"99\", \"00\", MID(AL$10, 3, 2)+1))),\nIF(AND(AL$5<>INT(AL$5), COUNTA($H$4:AK$4)=ROUNDUP(AL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AK$4, 2)=\"99\", LEFT(AK$4, 2)+1, LEFT(AK$4, 2))&RIGHT(AK$4, 2))), CONCATENATE(LEFT(AK$4, 2)&RIGHT(AK$4, 2)&\"-\"&IF(RIGHT(AK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AK$4, 2)=\"99\", \"00\", RIGHT(AK$4, 2)+1))),\nIF(LEN(AK4)>4,CONCATENATE(LEFT(AK4,4)+1&\"-\"&IF(RIGHT(AK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AK4, 2)=\"99\", \"00\", RIGHT(AK4,2)+1)),VALUE(AK4+1))))","v":"2042-43"},{"$f":"IF(AM$11<>\"\",\nIF(INT($G$5+SUM($H$11:AL$11))=$G$5+SUM($H$11:AL$11), VALUE(LEFT(AM$10, 4)), CONCATENATE(LEFT(AM$10,4)&\"-\"&IF(MID(AM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AM$10, 3, 2)=\"99\", \"00\", MID(AM$10, 3, 2)+1))),\nIF(AND(AM$5<>INT(AM$5), COUNTA($H$4:AL$4)=ROUNDUP(AM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AL$4, 2)=\"99\", LEFT(AL$4, 2)+1, LEFT(AL$4, 2))&RIGHT(AL$4, 2))), CONCATENATE(LEFT(AL$4, 2)&RIGHT(AL$4, 2)&\"-\"&IF(RIGHT(AL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AL$4, 2)=\"99\", \"00\", RIGHT(AL$4, 2)+1))),\nIF(LEN(AL4)>4,CONCATENATE(LEFT(AL4,4)+1&\"-\"&IF(RIGHT(AL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AL4, 2)=\"99\", \"00\", RIGHT(AL4,2)+1)),VALUE(AL4+1))))","v":"2043-44"},{"$f":"IF(AN$11<>\"\",\nIF(INT($G$5+SUM($H$11:AM$11))=$G$5+SUM($H$11:AM$11), VALUE(LEFT(AN$10, 4)), CONCATENATE(LEFT(AN$10,4)&\"-\"&IF(MID(AN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AN$10, 3, 2)=\"99\", \"00\", MID(AN$10, 3, 2)+1))),\nIF(AND(AN$5<>INT(AN$5), COUNTA($H$4:AM$4)=ROUNDUP(AN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AM$4, 2)=\"99\", LEFT(AM$4, 2)+1, LEFT(AM$4, 2))&RIGHT(AM$4, 2))), CONCATENATE(LEFT(AM$4, 2)&RIGHT(AM$4, 2)&\"-\"&IF(RIGHT(AM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AM$4, 2)=\"99\", \"00\", RIGHT(AM$4, 2)+1))),\nIF(LEN(AM4)>4,CONCATENATE(LEFT(AM4,4)+1&\"-\"&IF(RIGHT(AM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AM4, 2)=\"99\", \"00\", RIGHT(AM4,2)+1)),VALUE(AM4+1))))","v":"2044-45"},{"$f":"IF(AO$11<>\"\",\nIF(INT($G$5+SUM($H$11:AN$11))=$G$5+SUM($H$11:AN$11), VALUE(LEFT(AO$10, 4)), CONCATENATE(LEFT(AO$10,4)&\"-\"&IF(MID(AO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AO$10, 3, 2)=\"99\", \"00\", MID(AO$10, 3, 2)+1))),\nIF(AND(AO$5<>INT(AO$5), COUNTA($H$4:AN$4)=ROUNDUP(AO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AN$4, 2)=\"99\", LEFT(AN$4, 2)+1, LEFT(AN$4, 2))&RIGHT(AN$4, 2))), CONCATENATE(LEFT(AN$4, 2)&RIGHT(AN$4, 2)&\"-\"&IF(RIGHT(AN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AN$4, 2)=\"99\", \"00\", RIGHT(AN$4, 2)+1))),\nIF(LEN(AN4)>4,CONCATENATE(LEFT(AN4,4)+1&\"-\"&IF(RIGHT(AN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AN4, 2)=\"99\", \"00\", RIGHT(AN4,2)+1)),VALUE(AN4+1))))","v":"2045-46"},{"$f":"IF(AP$11<>\"\",\nIF(INT($G$5+SUM($H$11:AO$11))=$G$5+SUM($H$11:AO$11), VALUE(LEFT(AP$10, 4)), CONCATENATE(LEFT(AP$10,4)&\"-\"&IF(MID(AP$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AP$10, 3, 2)=\"99\", \"00\", MID(AP$10, 3, 2)+1))),\nIF(AND(AP$5<>INT(AP$5), COUNTA($H$4:AO$4)=ROUNDUP(AP$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AO$4, 2)=\"99\", LEFT(AO$4, 2)+1, LEFT(AO$4, 2))&RIGHT(AO$4, 2))), CONCATENATE(LEFT(AO$4, 2)&RIGHT(AO$4, 2)&\"-\"&IF(RIGHT(AO$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AO$4, 2)=\"99\", \"00\", RIGHT(AO$4, 2)+1))),\nIF(LEN(AO4)>4,CONCATENATE(LEFT(AO4,4)+1&\"-\"&IF(RIGHT(AO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AO4, 2)=\"99\", \"00\", RIGHT(AO4,2)+1)),VALUE(AO4+1))))","v":"2046-47"},{"$f":"IF(AQ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AP$11))=$G$5+SUM($H$11:AP$11), VALUE(LEFT(AQ$10, 4)), CONCATENATE(LEFT(AQ$10,4)&\"-\"&IF(MID(AQ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AQ$10, 3, 2)=\"99\", \"00\", MID(AQ$10, 3, 2)+1))),\nIF(AND(AQ$5<>INT(AQ$5), COUNTA($H$4:AP$4)=ROUNDUP(AQ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AP$4, 2)=\"99\", LEFT(AP$4, 2)+1, LEFT(AP$4, 2))&RIGHT(AP$4, 2))), CONCATENATE(LEFT(AP$4, 2)&RIGHT(AP$4, 2)&\"-\"&IF(RIGHT(AP$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AP$4, 2)=\"99\", \"00\", RIGHT(AP$4, 2)+1))),\nIF(LEN(AP4)>4,CONCATENATE(LEFT(AP4,4)+1&\"-\"&IF(RIGHT(AP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AP4, 2)=\"99\", \"00\", RIGHT(AP4,2)+1)),VALUE(AP4+1))))","v":"2047-48"},{"$f":"IF(AR$11<>\"\",\nIF(INT($G$5+SUM($H$11:AQ$11))=$G$5+SUM($H$11:AQ$11), VALUE(LEFT(AR$10, 4)), CONCATENATE(LEFT(AR$10,4)&\"-\"&IF(MID(AR$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AR$10, 3, 2)=\"99\", \"00\", MID(AR$10, 3, 2)+1))),\nIF(AND(AR$5<>INT(AR$5), COUNTA($H$4:AQ$4)=ROUNDUP(AR$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AQ$4, 2)=\"99\", LEFT(AQ$4, 2)+1, LEFT(AQ$4, 2))&RIGHT(AQ$4, 2))), CONCATENATE(LEFT(AQ$4, 2)&RIGHT(AQ$4, 2)&\"-\"&IF(RIGHT(AQ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AQ$4, 2)=\"99\", \"00\", RIGHT(AQ$4, 2)+1))),\nIF(LEN(AQ4)>4,CONCATENATE(LEFT(AQ4,4)+1&\"-\"&IF(RIGHT(AQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AQ4, 2)=\"99\", \"00\", RIGHT(AQ4,2)+1)),VALUE(AQ4+1))))","v":"2048-49"},{"$f":"IF(AS$11<>\"\",\nIF(INT($G$5+SUM($H$11:AR$11))=$G$5+SUM($H$11:AR$11), VALUE(LEFT(AS$10, 4)), CONCATENATE(LEFT(AS$10,4)&\"-\"&IF(MID(AS$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AS$10, 3, 2)=\"99\", \"00\", MID(AS$10, 3, 2)+1))),\nIF(AND(AS$5<>INT(AS$5), COUNTA($H$4:AR$4)=ROUNDUP(AS$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AR$4, 2)=\"99\", LEFT(AR$4, 2)+1, LEFT(AR$4, 2))&RIGHT(AR$4, 2))), CONCATENATE(LEFT(AR$4, 2)&RIGHT(AR$4, 2)&\"-\"&IF(RIGHT(AR$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AR$4, 2)=\"99\", \"00\", RIGHT(AR$4, 2)+1))),\nIF(LEN(AR4)>4,CONCATENATE(LEFT(AR4,4)+1&\"-\"&IF(RIGHT(AR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AR4, 2)=\"99\", \"00\", RIGHT(AR4,2)+1)),VALUE(AR4+1))))","v":"2049-50"},{"$f":"IF(AT$11<>\"\",\nIF(INT($G$5+SUM($H$11:AS$11))=$G$5+SUM($H$11:AS$11), VALUE(LEFT(AT$10, 4)), CONCATENATE(LEFT(AT$10,4)&\"-\"&IF(MID(AT$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AT$10, 3, 2)=\"99\", \"00\", MID(AT$10, 3, 2)+1))),\nIF(AND(AT$5<>INT(AT$5), COUNTA($H$4:AS$4)=ROUNDUP(AT$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AS$4, 2)=\"99\", LEFT(AS$4, 2)+1, LEFT(AS$4, 2))&RIGHT(AS$4, 2))), CONCATENATE(LEFT(AS$4, 2)&RIGHT(AS$4, 2)&\"-\"&IF(RIGHT(AS$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AS$4, 2)=\"99\", \"00\", RIGHT(AS$4, 2)+1))),\nIF(LEN(AS4)>4,CONCATENATE(LEFT(AS4,4)+1&\"-\"&IF(RIGHT(AS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AS4, 2)=\"99\", \"00\", RIGHT(AS4,2)+1)),VALUE(AS4+1))))","v":"2050-51"},{"$f":"IF(AU$11<>\"\",\nIF(INT($G$5+SUM($H$11:AT$11))=$G$5+SUM($H$11:AT$11), VALUE(LEFT(AU$10, 4)), CONCATENATE(LEFT(AU$10,4)&\"-\"&IF(MID(AU$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AU$10, 3, 2)=\"99\", \"00\", MID(AU$10, 3, 2)+1))),\nIF(AND(AU$5<>INT(AU$5), COUNTA($H$4:AT$4)=ROUNDUP(AU$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AT$4, 2)=\"99\", LEFT(AT$4, 2)+1, LEFT(AT$4, 2))&RIGHT(AT$4, 2))), CONCATENATE(LEFT(AT$4, 2)&RIGHT(AT$4, 2)&\"-\"&IF(RIGHT(AT$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AT$4, 2)=\"99\", \"00\", RIGHT(AT$4, 2)+1))),\nIF(LEN(AT4)>4,CONCATENATE(LEFT(AT4,4)+1&\"-\"&IF(RIGHT(AT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AT4, 2)=\"99\", \"00\", RIGHT(AT4,2)+1)),VALUE(AT4+1))))","v":"2051-52"},{"$f":"IF(AV$11<>\"\",\nIF(INT($G$5+SUM($H$11:AU$11))=$G$5+SUM($H$11:AU$11), VALUE(LEFT(AV$10, 4)), CONCATENATE(LEFT(AV$10,4)&\"-\"&IF(MID(AV$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AV$10, 3, 2)=\"99\", \"00\", MID(AV$10, 3, 2)+1))),\nIF(AND(AV$5<>INT(AV$5), COUNTA($H$4:AU$4)=ROUNDUP(AV$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AU$4, 2)=\"99\", LEFT(AU$4, 2)+1, LEFT(AU$4, 2))&RIGHT(AU$4, 2))), CONCATENATE(LEFT(AU$4, 2)&RIGHT(AU$4, 2)&\"-\"&IF(RIGHT(AU$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AU$4, 2)=\"99\", \"00\", RIGHT(AU$4, 2)+1))),\nIF(LEN(AU4)>4,CONCATENATE(LEFT(AU4,4)+1&\"-\"&IF(RIGHT(AU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AU4, 2)=\"99\", \"00\", RIGHT(AU4,2)+1)),VALUE(AU4+1))))","v":"2052-53"},{"$f":"IF(AW$11<>\"\",\nIF(INT($G$5+SUM($H$11:AV$11))=$G$5+SUM($H$11:AV$11), VALUE(LEFT(AW$10, 4)), CONCATENATE(LEFT(AW$10,4)&\"-\"&IF(MID(AW$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AW$10, 3, 2)=\"99\", \"00\", MID(AW$10, 3, 2)+1))),\nIF(AND(AW$5<>INT(AW$5), COUNTA($H$4:AV$4)=ROUNDUP(AW$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AV$4, 2)=\"99\", LEFT(AV$4, 2)+1, LEFT(AV$4, 2))&RIGHT(AV$4, 2))), CONCATENATE(LEFT(AV$4, 2)&RIGHT(AV$4, 2)&\"-\"&IF(RIGHT(AV$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AV$4, 2)=\"99\", \"00\", RIGHT(AV$4, 2)+1))),\nIF(LEN(AV4)>4,CONCATENATE(LEFT(AV4,4)+1&\"-\"&IF(RIGHT(AV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AV4, 2)=\"99\", \"00\", RIGHT(AV4,2)+1)),VALUE(AV4+1))))","v":"2053-54"},{"$f":"IF(AX$11<>\"\",\nIF(INT($G$5+SUM($H$11:AW$11))=$G$5+SUM($H$11:AW$11), VALUE(LEFT(AX$10, 4)), CONCATENATE(LEFT(AX$10,4)&\"-\"&IF(MID(AX$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AX$10, 3, 2)=\"99\", \"00\", MID(AX$10, 3, 2)+1))),\nIF(AND(AX$5<>INT(AX$5), COUNTA($H$4:AW$4)=ROUNDUP(AX$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AW$4, 2)=\"99\", LEFT(AW$4, 2)+1, LEFT(AW$4, 2))&RIGHT(AW$4, 2))), CONCATENATE(LEFT(AW$4, 2)&RIGHT(AW$4, 2)&\"-\"&IF(RIGHT(AW$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AW$4, 2)=\"99\", \"00\", RIGHT(AW$4, 2)+1))),\nIF(LEN(AW4)>4,CONCATENATE(LEFT(AW4,4)+1&\"-\"&IF(RIGHT(AW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AW4, 2)=\"99\", \"00\", RIGHT(AW4,2)+1)),VALUE(AW4+1))))","v":"2054-55"},{"$f":"IF(AY$11<>\"\",\nIF(INT($G$5+SUM($H$11:AX$11))=$G$5+SUM($H$11:AX$11), VALUE(LEFT(AY$10, 4)), CONCATENATE(LEFT(AY$10,4)&\"-\"&IF(MID(AY$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AY$10, 3, 2)=\"99\", \"00\", MID(AY$10, 3, 2)+1))),\nIF(AND(AY$5<>INT(AY$5), COUNTA($H$4:AX$4)=ROUNDUP(AY$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AX$4, 2)=\"99\", LEFT(AX$4, 2)+1, LEFT(AX$4, 2))&RIGHT(AX$4, 2))), CONCATENATE(LEFT(AX$4, 2)&RIGHT(AX$4, 2)&\"-\"&IF(RIGHT(AX$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AX$4, 2)=\"99\", \"00\", RIGHT(AX$4, 2)+1))),\nIF(LEN(AX4)>4,CONCATENATE(LEFT(AX4,4)+1&\"-\"&IF(RIGHT(AX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AX4, 2)=\"99\", \"00\", RIGHT(AX4,2)+1)),VALUE(AX4+1))))","v":"2055-56"},{"$f":"IF(AZ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AY$11))=$G$5+SUM($H$11:AY$11), VALUE(LEFT(AZ$10, 4)), CONCATENATE(LEFT(AZ$10,4)&\"-\"&IF(MID(AZ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AZ$10, 3, 2)=\"99\", \"00\", MID(AZ$10, 3, 2)+1))),\nIF(AND(AZ$5<>INT(AZ$5), COUNTA($H$4:AY$4)=ROUNDUP(AZ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AY$4, 2)=\"99\", LEFT(AY$4, 2)+1, LEFT(AY$4, 2))&RIGHT(AY$4, 2))), CONCATENATE(LEFT(AY$4, 2)&RIGHT(AY$4, 2)&\"-\"&IF(RIGHT(AY$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AY$4, 2)=\"99\", \"00\", RIGHT(AY$4, 2)+1))),\nIF(LEN(AY4)>4,CONCATENATE(LEFT(AY4,4)+1&\"-\"&IF(RIGHT(AY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AY4, 2)=\"99\", \"00\", RIGHT(AY4,2)+1)),VALUE(AY4+1))))","v":"2056-57"},{"$f":"IF(BA$11<>\"\",\nIF(INT($G$5+SUM($H$11:AZ$11))=$G$5+SUM($H$11:AZ$11), VALUE(LEFT(BA$10, 4)), CONCATENATE(LEFT(BA$10,4)&\"-\"&IF(MID(BA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BA$10, 3, 2)=\"99\", \"00\", MID(BA$10, 3, 2)+1))),\nIF(AND(BA$5<>INT(BA$5), COUNTA($H$4:AZ$4)=ROUNDUP(BA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AZ$4, 2)=\"99\", LEFT(AZ$4, 2)+1, LEFT(AZ$4, 2))&RIGHT(AZ$4, 2))), CONCATENATE(LEFT(AZ$4, 2)&RIGHT(AZ$4, 2)&\"-\"&IF(RIGHT(AZ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AZ$4, 2)=\"99\", \"00\", RIGHT(AZ$4, 2)+1))),\nIF(LEN(AZ4)>4,CONCATENATE(LEFT(AZ4,4)+1&\"-\"&IF(RIGHT(AZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AZ4, 2)=\"99\", \"00\", RIGHT(AZ4,2)+1)),VALUE(AZ4+1))))","v":"2057-58"},{"$f":"IF(BB$11<>\"\",\nIF(INT($G$5+SUM($H$11:BA$11))=$G$5+SUM($H$11:BA$11), VALUE(LEFT(BB$10, 4)), CONCATENATE(LEFT(BB$10,4)&\"-\"&IF(MID(BB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BB$10, 3, 2)=\"99\", \"00\", MID(BB$10, 3, 2)+1))),\nIF(AND(BB$5<>INT(BB$5), COUNTA($H$4:BA$4)=ROUNDUP(BB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BA$4, 2)=\"99\", LEFT(BA$4, 2)+1, LEFT(BA$4, 2))&RIGHT(BA$4, 2))), CONCATENATE(LEFT(BA$4, 2)&RIGHT(BA$4, 2)&\"-\"&IF(RIGHT(BA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BA$4, 2)=\"99\", \"00\", RIGHT(BA$4, 2)+1))),\nIF(LEN(BA4)>4,CONCATENATE(LEFT(BA4,4)+1&\"-\"&IF(RIGHT(BA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BA4, 2)=\"99\", \"00\", RIGHT(BA4,2)+1)),VALUE(BA4+1))))","v":"2058-59"},{"$f":"IF(BC$11<>\"\",\nIF(INT($G$5+SUM($H$11:BB$11))=$G$5+SUM($H$11:BB$11), VALUE(LEFT(BC$10, 4)), CONCATENATE(LEFT(BC$10,4)&\"-\"&IF(MID(BC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BC$10, 3, 2)=\"99\", \"00\", MID(BC$10, 3, 2)+1))),\nIF(AND(BC$5<>INT(BC$5), COUNTA($H$4:BB$4)=ROUNDUP(BC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BB$4, 2)=\"99\", LEFT(BB$4, 2)+1, LEFT(BB$4, 2))&RIGHT(BB$4, 2))), CONCATENATE(LEFT(BB$4, 2)&RIGHT(BB$4, 2)&\"-\"&IF(RIGHT(BB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BB$4, 2)=\"99\", \"00\", RIGHT(BB$4, 2)+1))),\nIF(LEN(BB4)>4,CONCATENATE(LEFT(BB4,4)+1&\"-\"&IF(RIGHT(BB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BB4, 2)=\"99\", \"00\", RIGHT(BB4,2)+1)),VALUE(BB4+1))))","v":"2059-60"},{"$f":"IF(BD$11<>\"\",\nIF(INT($G$5+SUM($H$11:BC$11))=$G$5+SUM($H$11:BC$11), VALUE(LEFT(BD$10, 4)), CONCATENATE(LEFT(BD$10,4)&\"-\"&IF(MID(BD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BD$10, 3, 2)=\"99\", \"00\", MID(BD$10, 3, 2)+1))),\nIF(AND(BD$5<>INT(BD$5), COUNTA($H$4:BC$4)=ROUNDUP(BD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BC$4, 2)=\"99\", LEFT(BC$4, 2)+1, LEFT(BC$4, 2))&RIGHT(BC$4, 2))), CONCATENATE(LEFT(BC$4, 2)&RIGHT(BC$4, 2)&\"-\"&IF(RIGHT(BC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BC$4, 2)=\"99\", \"00\", RIGHT(BC$4, 2)+1))),\nIF(LEN(BC4)>4,CONCATENATE(LEFT(BC4,4)+1&\"-\"&IF(RIGHT(BC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BC4, 2)=\"99\", \"00\", RIGHT(BC4,2)+1)),VALUE(BC4+1))))","v":"2060-61"},{"$f":"IF(BE$11<>\"\",\nIF(INT($G$5+SUM($H$11:BD$11))=$G$5+SUM($H$11:BD$11), VALUE(LEFT(BE$10, 4)), CONCATENATE(LEFT(BE$10,4)&\"-\"&IF(MID(BE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BE$10, 3, 2)=\"99\", \"00\", MID(BE$10, 3, 2)+1))),\nIF(AND(BE$5<>INT(BE$5), COUNTA($H$4:BD$4)=ROUNDUP(BE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BD$4, 2)=\"99\", LEFT(BD$4, 2)+1, LEFT(BD$4, 2))&RIGHT(BD$4, 2))), CONCATENATE(LEFT(BD$4, 2)&RIGHT(BD$4, 2)&\"-\"&IF(RIGHT(BD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BD$4, 2)=\"99\", \"00\", RIGHT(BD$4, 2)+1))),\nIF(LEN(BD4)>4,CONCATENATE(LEFT(BD4,4)+1&\"-\"&IF(RIGHT(BD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BD4, 2)=\"99\", \"00\", RIGHT(BD4,2)+1)),VALUE(BD4+1))))","v":"2061-62"},{"$f":"IF(BF$11<>\"\",\nIF(INT($G$5+SUM($H$11:BE$11))=$G$5+SUM($H$11:BE$11), VALUE(LEFT(BF$10, 4)), CONCATENATE(LEFT(BF$10,4)&\"-\"&IF(MID(BF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BF$10, 3, 2)=\"99\", \"00\", MID(BF$10, 3, 2)+1))),\nIF(AND(BF$5<>INT(BF$5), COUNTA($H$4:BE$4)=ROUNDUP(BF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BE$4, 2)=\"99\", LEFT(BE$4, 2)+1, LEFT(BE$4, 2))&RIGHT(BE$4, 2))), CONCATENATE(LEFT(BE$4, 2)&RIGHT(BE$4, 2)&\"-\"&IF(RIGHT(BE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BE$4, 2)=\"99\", \"00\", RIGHT(BE$4, 2)+1))),\nIF(LEN(BE4)>4,CONCATENATE(LEFT(BE4,4)+1&\"-\"&IF(RIGHT(BE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BE4, 2)=\"99\", \"00\", RIGHT(BE4,2)+1)),VALUE(BE4+1))))","v":"2062-63"},{"$f":"IF(BG$11<>\"\",\nIF(INT($G$5+SUM($H$11:BF$11))=$G$5+SUM($H$11:BF$11), VALUE(LEFT(BG$10, 4)), CONCATENATE(LEFT(BG$10,4)&\"-\"&IF(MID(BG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BG$10, 3, 2)=\"99\", \"00\", MID(BG$10, 3, 2)+1))),\nIF(AND(BG$5<>INT(BG$5), COUNTA($H$4:BF$4)=ROUNDUP(BG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BF$4, 2)=\"99\", LEFT(BF$4, 2)+1, LEFT(BF$4, 2))&RIGHT(BF$4, 2))), CONCATENATE(LEFT(BF$4, 2)&RIGHT(BF$4, 2)&\"-\"&IF(RIGHT(BF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BF$4, 2)=\"99\", \"00\", RIGHT(BF$4, 2)+1))),\nIF(LEN(BF4)>4,CONCATENATE(LEFT(BF4,4)+1&\"-\"&IF(RIGHT(BF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BF4, 2)=\"99\", \"00\", RIGHT(BF4,2)+1)),VALUE(BF4+1))))","v":"2063-64"},{"$f":"IF(BH$11<>\"\",\nIF(INT($G$5+SUM($H$11:BG$11))=$G$5+SUM($H$11:BG$11), VALUE(LEFT(BH$10, 4)), CONCATENATE(LEFT(BH$10,4)&\"-\"&IF(MID(BH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BH$10, 3, 2)=\"99\", \"00\", MID(BH$10, 3, 2)+1))),\nIF(AND(BH$5<>INT(BH$5), COUNTA($H$4:BG$4)=ROUNDUP(BH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BG$4, 2)=\"99\", LEFT(BG$4, 2)+1, LEFT(BG$4, 2))&RIGHT(BG$4, 2))), CONCATENATE(LEFT(BG$4, 2)&RIGHT(BG$4, 2)&\"-\"&IF(RIGHT(BG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BG$4, 2)=\"99\", \"00\", RIGHT(BG$4, 2)+1))),\nIF(LEN(BG4)>4,CONCATENATE(LEFT(BG4,4)+1&\"-\"&IF(RIGHT(BG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BG4, 2)=\"99\", \"00\", RIGHT(BG4,2)+1)),VALUE(BG4+1))))","v":"2064-65"},{"$f":"IF(BI$11<>\"\",\nIF(INT($G$5+SUM($H$11:BH$11))=$G$5+SUM($H$11:BH$11), VALUE(LEFT(BI$10, 4)), CONCATENATE(LEFT(BI$10,4)&\"-\"&IF(MID(BI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BI$10, 3, 2)=\"99\", \"00\", MID(BI$10, 3, 2)+1))),\nIF(AND(BI$5<>INT(BI$5), COUNTA($H$4:BH$4)=ROUNDUP(BI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BH$4, 2)=\"99\", LEFT(BH$4, 2)+1, LEFT(BH$4, 2))&RIGHT(BH$4, 2))), CONCATENATE(LEFT(BH$4, 2)&RIGHT(BH$4, 2)&\"-\"&IF(RIGHT(BH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BH$4, 2)=\"99\", \"00\", RIGHT(BH$4, 2)+1))),\nIF(LEN(BH4)>4,CONCATENATE(LEFT(BH4,4)+1&\"-\"&IF(RIGHT(BH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BH4, 2)=\"99\", \"00\", RIGHT(BH4,2)+1)),VALUE(BH4+1))))","v":"2065-66"},{"$f":"IF(BJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BI$11))=$G$5+SUM($H$11:BI$11), VALUE(LEFT(BJ$10, 4)), CONCATENATE(LEFT(BJ$10,4)&\"-\"&IF(MID(BJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BJ$10, 3, 2)=\"99\", \"00\", MID(BJ$10, 3, 2)+1))),\nIF(AND(BJ$5<>INT(BJ$5), COUNTA($H$4:BI$4)=ROUNDUP(BJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BI$4, 2)=\"99\", LEFT(BI$4, 2)+1, LEFT(BI$4, 2))&RIGHT(BI$4, 2))), CONCATENATE(LEFT(BI$4, 2)&RIGHT(BI$4, 2)&\"-\"&IF(RIGHT(BI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BI$4, 2)=\"99\", \"00\", RIGHT(BI$4, 2)+1))),\nIF(LEN(BI4)>4,CONCATENATE(LEFT(BI4,4)+1&\"-\"&IF(RIGHT(BI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BI4, 2)=\"99\", \"00\", RIGHT(BI4,2)+1)),VALUE(BI4+1))))","v":"2066-67"},{"$f":"IF(BK$11<>\"\",\nIF(INT($G$5+SUM($H$11:BJ$11))=$G$5+SUM($H$11:BJ$11), VALUE(LEFT(BK$10, 4)), CONCATENATE(LEFT(BK$10,4)&\"-\"&IF(MID(BK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BK$10, 3, 2)=\"99\", \"00\", MID(BK$10, 3, 2)+1))),\nIF(AND(BK$5<>INT(BK$5), COUNTA($H$4:BJ$4)=ROUNDUP(BK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BJ$4, 2)=\"99\", LEFT(BJ$4, 2)+1, LEFT(BJ$4, 2))&RIGHT(BJ$4, 2))), CONCATENATE(LEFT(BJ$4, 2)&RIGHT(BJ$4, 2)&\"-\"&IF(RIGHT(BJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BJ$4, 2)=\"99\", \"00\", RIGHT(BJ$4, 2)+1))),\nIF(LEN(BJ4)>4,CONCATENATE(LEFT(BJ4,4)+1&\"-\"&IF(RIGHT(BJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BJ4, 2)=\"99\", \"00\", RIGHT(BJ4,2)+1)),VALUE(BJ4+1))))","v":"2067-68"},{"$f":"IF(BL$11<>\"\",\nIF(INT($G$5+SUM($H$11:BK$11))=$G$5+SUM($H$11:BK$11), VALUE(LEFT(BL$10, 4)), CONCATENATE(LEFT(BL$10,4)&\"-\"&IF(MID(BL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BL$10, 3, 2)=\"99\", \"00\", MID(BL$10, 3, 2)+1))),\nIF(AND(BL$5<>INT(BL$5), COUNTA($H$4:BK$4)=ROUNDUP(BL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BK$4, 2)=\"99\", LEFT(BK$4, 2)+1, LEFT(BK$4, 2))&RIGHT(BK$4, 2))), CONCATENATE(LEFT(BK$4, 2)&RIGHT(BK$4, 2)&\"-\"&IF(RIGHT(BK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BK$4, 2)=\"99\", \"00\", RIGHT(BK$4, 2)+1))),\nIF(LEN(BK4)>4,CONCATENATE(LEFT(BK4,4)+1&\"-\"&IF(RIGHT(BK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BK4, 2)=\"99\", \"00\", RIGHT(BK4,2)+1)),VALUE(BK4+1))))","v":"2068-69"},{"$f":"IF(BM$11<>\"\",\nIF(INT($G$5+SUM($H$11:BL$11))=$G$5+SUM($H$11:BL$11), VALUE(LEFT(BM$10, 4)), CONCATENATE(LEFT(BM$10,4)&\"-\"&IF(MID(BM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BM$10, 3, 2)=\"99\", \"00\", MID(BM$10, 3, 2)+1))),\nIF(AND(BM$5<>INT(BM$5), COUNTA($H$4:BL$4)=ROUNDUP(BM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BL$4, 2)=\"99\", LEFT(BL$4, 2)+1, LEFT(BL$4, 2))&RIGHT(BL$4, 2))), CONCATENATE(LEFT(BL$4, 2)&RIGHT(BL$4, 2)&\"-\"&IF(RIGHT(BL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BL$4, 2)=\"99\", \"00\", RIGHT(BL$4, 2)+1))),\nIF(LEN(BL4)>4,CONCATENATE(LEFT(BL4,4)+1&\"-\"&IF(RIGHT(BL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BL4, 2)=\"99\", \"00\", RIGHT(BL4,2)+1)),VALUE(BL4+1))))","v":"2069-70"},{"$f":"IF(BN$11<>\"\",\nIF(INT($G$5+SUM($H$11:BM$11))=$G$5+SUM($H$11:BM$11), VALUE(LEFT(BN$10, 4)), CONCATENATE(LEFT(BN$10,4)&\"-\"&IF(MID(BN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BN$10, 3, 2)=\"99\", \"00\", MID(BN$10, 3, 2)+1))),\nIF(AND(BN$5<>INT(BN$5), COUNTA($H$4:BM$4)=ROUNDUP(BN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BM$4, 2)=\"99\", LEFT(BM$4, 2)+1, LEFT(BM$4, 2))&RIGHT(BM$4, 2))), CONCATENATE(LEFT(BM$4, 2)&RIGHT(BM$4, 2)&\"-\"&IF(RIGHT(BM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BM$4, 2)=\"99\", \"00\", RIGHT(BM$4, 2)+1))),\nIF(LEN(BM4)>4,CONCATENATE(LEFT(BM4,4)+1&\"-\"&IF(RIGHT(BM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BM4, 2)=\"99\", \"00\", RIGHT(BM4,2)+1)),VALUE(BM4+1))))","v":"2070-71"},{"$f":"IF(BO$11<>\"\",\nIF(INT($G$5+SUM($H$11:BN$11))=$G$5+SUM($H$11:BN$11), VALUE(LEFT(BO$10, 4)), CONCATENATE(LEFT(BO$10,4)&\"-\"&IF(MID(BO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BO$10, 3, 2)=\"99\", \"00\", MID(BO$10, 3, 2)+1))),\nIF(AND(BO$5<>INT(BO$5), COUNTA($H$4:BN$4)=ROUNDUP(BO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BN$4, 2)=\"99\", LEFT(BN$4, 2)+1, LEFT(BN$4, 2))&RIGHT(BN$4, 2))), CONCATENATE(LEFT(BN$4, 2)&RIGHT(BN$4, 2)&\"-\"&IF(RIGHT(BN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BN$4, 2)=\"99\", \"00\", RIGHT(BN$4, 2)+1))),\nIF(LEN(BN4)>4,CONCATENATE(LEFT(BN4,4)+1&\"-\"&IF(RIGHT(BN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BN4, 2)=\"99\", \"00\", RIGHT(BN4,2)+1)),VALUE(BN4+1))))","v":"2071-72"},{"$f":"IF(BP$11<>\"\",\nIF(INT($G$5+SUM($H$11:BO$11))=$G$5+SUM($H$11:BO$11), VALUE(LEFT(BP$10, 4)), CONCATENATE(LEFT(BP$10,4)&\"-\"&IF(MID(BP$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BP$10, 3, 2)=\"99\", \"00\", MID(BP$10, 3, 2)+1))),\nIF(AND(BP$5<>INT(BP$5), COUNTA($H$4:BO$4)=ROUNDUP(BP$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BO$4, 2)=\"99\", LEFT(BO$4, 2)+1, LEFT(BO$4, 2))&RIGHT(BO$4, 2))), CONCATENATE(LEFT(BO$4, 2)&RIGHT(BO$4, 2)&\"-\"&IF(RIGHT(BO$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BO$4, 2)=\"99\", \"00\", RIGHT(BO$4, 2)+1))),\nIF(LEN(BO4)>4,CONCATENATE(LEFT(BO4,4)+1&\"-\"&IF(RIGHT(BO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BO4, 2)=\"99\", \"00\", RIGHT(BO4,2)+1)),VALUE(BO4+1))))","v":"2072-73"},{"$f":"IF(BQ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BP$11))=$G$5+SUM($H$11:BP$11), VALUE(LEFT(BQ$10, 4)), CONCATENATE(LEFT(BQ$10,4)&\"-\"&IF(MID(BQ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BQ$10, 3, 2)=\"99\", \"00\", MID(BQ$10, 3, 2)+1))),\nIF(AND(BQ$5<>INT(BQ$5), COUNTA($H$4:BP$4)=ROUNDUP(BQ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BP$4, 2)=\"99\", LEFT(BP$4, 2)+1, LEFT(BP$4, 2))&RIGHT(BP$4, 2))), CONCATENATE(LEFT(BP$4, 2)&RIGHT(BP$4, 2)&\"-\"&IF(RIGHT(BP$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BP$4, 2)=\"99\", \"00\", RIGHT(BP$4, 2)+1))),\nIF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),VALUE(BP4+1))))","v":"2073-74"},{"$f":"IF(BR$11<>\"\",\nIF(INT($G$5+SUM($H$11:BQ$11))=$G$5+SUM($H$11:BQ$11), VALUE(LEFT(BR$10, 4)), CONCATENATE(LEFT(BR$10,4)&\"-\"&IF(MID(BR$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BR$10, 3, 2)=\"99\", \"00\", MID(BR$10, 3, 2)+1))),\nIF(AND(BR$5<>INT(BR$5), COUNTA($H$4:BQ$4)=ROUNDUP(BR$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BQ$4, 2)=\"99\", LEFT(BQ$4, 2)+1, LEFT(BQ$4, 2))&RIGHT(BQ$4, 2))), CONCATENATE(LEFT(BQ$4, 2)&RIGHT(BQ$4, 2)&\"-\"&IF(RIGHT(BQ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BQ$4, 2)=\"99\", \"00\", RIGHT(BQ$4, 2)+1))),\nIF(LEN(BQ4)>4,CONCATENATE(LEFT(BQ4,4)+1&\"-\"&IF(RIGHT(BQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BQ4, 2)=\"99\", \"00\", RIGHT(BQ4,2)+1)),VALUE(BQ4+1))))","v":"2074-75"},{"$f":"IF(BS$11<>\"\",\nIF(INT($G$5+SUM($H$11:BR$11))=$G$5+SUM($H$11:BR$11), VALUE(LEFT(BS$10, 4)), CONCATENATE(LEFT(BS$10,4)&\"-\"&IF(MID(BS$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BS$10, 3, 2)=\"99\", \"00\", MID(BS$10, 3, 2)+1))),\nIF(AND(BS$5<>INT(BS$5), COUNTA($H$4:BR$4)=ROUNDUP(BS$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BR$4, 2)=\"99\", LEFT(BR$4, 2)+1, LEFT(BR$4, 2))&RIGHT(BR$4, 2))), CONCATENATE(LEFT(BR$4, 2)&RIGHT(BR$4, 2)&\"-\"&IF(RIGHT(BR$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BR$4, 2)=\"99\", \"00\", RIGHT(BR$4, 2)+1))),\nIF(LEN(BR4)>4,CONCATENATE(LEFT(BR4,4)+1&\"-\"&IF(RIGHT(BR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BR4, 2)=\"99\", \"00\", RIGHT(BR4,2)+1)),VALUE(BR4+1))))","v":"2075-76"},{"$f":"IF(BT$11<>\"\",\nIF(INT($G$5+SUM($H$11:BS$11))=$G$5+SUM($H$11:BS$11), VALUE(LEFT(BT$10, 4)), CONCATENATE(LEFT(BT$10,4)&\"-\"&IF(MID(BT$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BT$10, 3, 2)=\"99\", \"00\", MID(BT$10, 3, 2)+1))),\nIF(AND(BT$5<>INT(BT$5), COUNTA($H$4:BS$4)=ROUNDUP(BT$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BS$4, 2)=\"99\", LEFT(BS$4, 2)+1, LEFT(BS$4, 2))&RIGHT(BS$4, 2))), CONCATENATE(LEFT(BS$4, 2)&RIGHT(BS$4, 2)&\"-\"&IF(RIGHT(BS$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BS$4, 2)=\"99\", \"00\", RIGHT(BS$4, 2)+1))),\nIF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),VALUE(BS4+1))))","v":"2076-77"},{"$f":"IF(BU$11<>\"\",\nIF(INT($G$5+SUM($H$11:BT$11))=$G$5+SUM($H$11:BT$11), VALUE(LEFT(BU$10, 4)), CONCATENATE(LEFT(BU$10,4)&\"-\"&IF(MID(BU$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BU$10, 3, 2)=\"99\", \"00\", MID(BU$10, 3, 2)+1))),\nIF(AND(BU$5<>INT(BU$5), COUNTA($H$4:BT$4)=ROUNDUP(BU$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BT$4, 2)=\"99\", LEFT(BT$4, 2)+1, LEFT(BT$4, 2))&RIGHT(BT$4, 2))), CONCATENATE(LEFT(BT$4, 2)&RIGHT(BT$4, 2)&\"-\"&IF(RIGHT(BT$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BT$4, 2)=\"99\", \"00\", RIGHT(BT$4, 2)+1))),\nIF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),VALUE(BT4+1))))","v":"2077-78"},{"$f":"IF(BV$11<>\"\",\nIF(INT($G$5+SUM($H$11:BU$11))=$G$5+SUM($H$11:BU$11), VALUE(LEFT(BV$10, 4)), CONCATENATE(LEFT(BV$10,4)&\"-\"&IF(MID(BV$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BV$10, 3, 2)=\"99\", \"00\", MID(BV$10, 3, 2)+1))),\nIF(AND(BV$5<>INT(BV$5), COUNTA($H$4:BU$4)=ROUNDUP(BV$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BU$4, 2)=\"99\", LEFT(BU$4, 2)+1, LEFT(BU$4, 2))&RIGHT(BU$4, 2))), CONCATENATE(LEFT(BU$4, 2)&RIGHT(BU$4, 2)&\"-\"&IF(RIGHT(BU$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BU$4, 2)=\"99\", \"00\", RIGHT(BU$4, 2)+1))),\nIF(LEN(BU4)>4,CONCATENATE(LEFT(BU4,4)+1&\"-\"&IF(RIGHT(BU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BU4, 2)=\"99\", \"00\", RIGHT(BU4,2)+1)),VALUE(BU4+1))))","v":"2078-79"},{"$f":"IF(BW$11<>\"\",\nIF(INT($G$5+SUM($H$11:BV$11))=$G$5+SUM($H$11:BV$11), VALUE(LEFT(BW$10, 4)), CONCATENATE(LEFT(BW$10,4)&\"-\"&IF(MID(BW$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BW$10, 3, 2)=\"99\", \"00\", MID(BW$10, 3, 2)+1))),\nIF(AND(BW$5<>INT(BW$5), COUNTA($H$4:BV$4)=ROUNDUP(BW$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BV$4, 2)=\"99\", LEFT(BV$4, 2)+1, LEFT(BV$4, 2))&RIGHT(BV$4, 2))), CONCATENATE(LEFT(BV$4, 2)&RIGHT(BV$4, 2)&\"-\"&IF(RIGHT(BV$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BV$4, 2)=\"99\", \"00\", RIGHT(BV$4, 2)+1))),\nIF(LEN(BV4)>4,CONCATENATE(LEFT(BV4,4)+1&\"-\"&IF(RIGHT(BV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BV4, 2)=\"99\", \"00\", RIGHT(BV4,2)+1)),VALUE(BV4+1))))","v":"2079-80"},{"$f":"IF(BX$11<>\"\",\nIF(INT($G$5+SUM($H$11:BW$11))=$G$5+SUM($H$11:BW$11), VALUE(LEFT(BX$10, 4)), CONCATENATE(LEFT(BX$10,4)&\"-\"&IF(MID(BX$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BX$10, 3, 2)=\"99\", \"00\", MID(BX$10, 3, 2)+1))),\nIF(AND(BX$5<>INT(BX$5), COUNTA($H$4:BW$4)=ROUNDUP(BX$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BW$4, 2)=\"99\", LEFT(BW$4, 2)+1, LEFT(BW$4, 2))&RIGHT(BW$4, 2))), CONCATENATE(LEFT(BW$4, 2)&RIGHT(BW$4, 2)&\"-\"&IF(RIGHT(BW$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BW$4, 2)=\"99\", \"00\", RIGHT(BW$4, 2)+1))),\nIF(LEN(BW4)>4,CONCATENATE(LEFT(BW4,4)+1&\"-\"&IF(RIGHT(BW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BW4, 2)=\"99\", \"00\", RIGHT(BW4,2)+1)),VALUE(BW4+1))))","v":"2080-81"},{"$f":"IF(BY$11<>\"\",\nIF(INT($G$5+SUM($H$11:BX$11))=$G$5+SUM($H$11:BX$11), VALUE(LEFT(BY$10, 4)), CONCATENATE(LEFT(BY$10,4)&\"-\"&IF(MID(BY$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BY$10, 3, 2)=\"99\", \"00\", MID(BY$10, 3, 2)+1))),\nIF(AND(BY$5<>INT(BY$5), COUNTA($H$4:BX$4)=ROUNDUP(BY$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BX$4, 2)=\"99\", LEFT(BX$4, 2)+1, LEFT(BX$4, 2))&RIGHT(BX$4, 2))), CONCATENATE(LEFT(BX$4, 2)&RIGHT(BX$4, 2)&\"-\"&IF(RIGHT(BX$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BX$4, 2)=\"99\", \"00\", RIGHT(BX$4, 2)+1))),\nIF(LEN(BX4)>4,CONCATENATE(LEFT(BX4,4)+1&\"-\"&IF(RIGHT(BX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BX4, 2)=\"99\", \"00\", RIGHT(BX4,2)+1)),VALUE(BX4+1))))","v":"2081-82"},{"$f":"IF(BZ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BY$11))=$G$5+SUM($H$11:BY$11), VALUE(LEFT(BZ$10, 4)), CONCATENATE(LEFT(BZ$10,4)&\"-\"&IF(MID(BZ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BZ$10, 3, 2)=\"99\", \"00\", MID(BZ$10, 3, 2)+1))),\nIF(AND(BZ$5<>INT(BZ$5), COUNTA($H$4:BY$4)=ROUNDUP(BZ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BY$4, 2)=\"99\", LEFT(BY$4, 2)+1, LEFT(BY$4, 2))&RIGHT(BY$4, 2))), CONCATENATE(LEFT(BY$4, 2)&RIGHT(BY$4, 2)&\"-\"&IF(RIGHT(BY$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BY$4, 2)=\"99\", \"00\", RIGHT(BY$4, 2)+1))),\nIF(LEN(BY4)>4,CONCATENATE(LEFT(BY4,4)+1&\"-\"&IF(RIGHT(BY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BY4, 2)=\"99\", \"00\", RIGHT(BY4,2)+1)),VALUE(BY4+1))))","v":"2082-83"},{"$f":"IF(CA$11<>\"\",\nIF(INT($G$5+SUM($H$11:BZ$11))=$G$5+SUM($H$11:BZ$11), VALUE(LEFT(CA$10, 4)), CONCATENATE(LEFT(CA$10,4)&\"-\"&IF(MID(CA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CA$10, 3, 2)=\"99\", \"00\", MID(CA$10, 3, 2)+1))),\nIF(AND(CA$5<>INT(CA$5), COUNTA($H$4:BZ$4)=ROUNDUP(CA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BZ$4, 2)=\"99\", LEFT(BZ$4, 2)+1, LEFT(BZ$4, 2))&RIGHT(BZ$4, 2))), CONCATENATE(LEFT(BZ$4, 2)&RIGHT(BZ$4, 2)&\"-\"&IF(RIGHT(BZ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BZ$4, 2)=\"99\", \"00\", RIGHT(BZ$4, 2)+1))),\nIF(LEN(BZ4)>4,CONCATENATE(LEFT(BZ4,4)+1&\"-\"&IF(RIGHT(BZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BZ4, 2)=\"99\", \"00\", RIGHT(BZ4,2)+1)),VALUE(BZ4+1))))","v":"2083-84"},{"$f":"IF(CB$11<>\"\",\nIF(INT($G$5+SUM($H$11:CA$11))=$G$5+SUM($H$11:CA$11), VALUE(LEFT(CB$10, 4)), CONCATENATE(LEFT(CB$10,4)&\"-\"&IF(MID(CB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CB$10, 3, 2)=\"99\", \"00\", MID(CB$10, 3, 2)+1))),\nIF(AND(CB$5<>INT(CB$5), COUNTA($H$4:CA$4)=ROUNDUP(CB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CA$4, 2)=\"99\", LEFT(CA$4, 2)+1, LEFT(CA$4, 2))&RIGHT(CA$4, 2))), CONCATENATE(LEFT(CA$4, 2)&RIGHT(CA$4, 2)&\"-\"&IF(RIGHT(CA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CA$4, 2)=\"99\", \"00\", RIGHT(CA$4, 2)+1))),\nIF(LEN(CA4)>4,CONCATENATE(LEFT(CA4,4)+1&\"-\"&IF(RIGHT(CA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CA4, 2)=\"99\", \"00\", RIGHT(CA4,2)+1)),VALUE(CA4+1))))","v":"2084-85"},{"$f":"IF(CC$11<>\"\",\nIF(INT($G$5+SUM($H$11:CB$11))=$G$5+SUM($H$11:CB$11), VALUE(LEFT(CC$10, 4)), CONCATENATE(LEFT(CC$10,4)&\"-\"&IF(MID(CC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CC$10, 3, 2)=\"99\", \"00\", MID(CC$10, 3, 2)+1))),\nIF(AND(CC$5<>INT(CC$5), COUNTA($H$4:CB$4)=ROUNDUP(CC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CB$4, 2)=\"99\", LEFT(CB$4, 2)+1, LEFT(CB$4, 2))&RIGHT(CB$4, 2))), CONCATENATE(LEFT(CB$4, 2)&RIGHT(CB$4, 2)&\"-\"&IF(RIGHT(CB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CB$4, 2)=\"99\", \"00\", RIGHT(CB$4, 2)+1))),\nIF(LEN(CB4)>4,CONCATENATE(LEFT(CB4,4)+1&\"-\"&IF(RIGHT(CB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CB4, 2)=\"99\", \"00\", RIGHT(CB4,2)+1)),VALUE(CB4+1))))","v":"2085-86"},{"$f":"IF(CD$11<>\"\",\nIF(INT($G$5+SUM($H$11:CC$11))=$G$5+SUM($H$11:CC$11), VALUE(LEFT(CD$10, 4)), CONCATENATE(LEFT(CD$10,4)&\"-\"&IF(MID(CD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CD$10, 3, 2)=\"99\", \"00\", MID(CD$10, 3, 2)+1))),\nIF(AND(CD$5<>INT(CD$5), COUNTA($H$4:CC$4)=ROUNDUP(CD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CC$4, 2)=\"99\", LEFT(CC$4, 2)+1, LEFT(CC$4, 2))&RIGHT(CC$4, 2))), CONCATENATE(LEFT(CC$4, 2)&RIGHT(CC$4, 2)&\"-\"&IF(RIGHT(CC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CC$4, 2)=\"99\", \"00\", RIGHT(CC$4, 2)+1))),\nIF(LEN(CC4)>4,CONCATENATE(LEFT(CC4,4)+1&\"-\"&IF(RIGHT(CC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CC4, 2)=\"99\", \"00\", RIGHT(CC4,2)+1)),VALUE(CC4+1))))","v":"2086-87"},{"$f":"IF(CE$11<>\"\",\nIF(INT($G$5+SUM($H$11:CD$11))=$G$5+SUM($H$11:CD$11), VALUE(LEFT(CE$10, 4)), CONCATENATE(LEFT(CE$10,4)&\"-\"&IF(MID(CE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CE$10, 3, 2)=\"99\", \"00\", MID(CE$10, 3, 2)+1))),\nIF(AND(CE$5<>INT(CE$5), COUNTA($H$4:CD$4)=ROUNDUP(CE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CD$4, 2)=\"99\", LEFT(CD$4, 2)+1, LEFT(CD$4, 2))&RIGHT(CD$4, 2))), CONCATENATE(LEFT(CD$4, 2)&RIGHT(CD$4, 2)&\"-\"&IF(RIGHT(CD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CD$4, 2)=\"99\", \"00\", RIGHT(CD$4, 2)+1))),\nIF(LEN(CD4)>4,CONCATENATE(LEFT(CD4,4)+1&\"-\"&IF(RIGHT(CD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CD4, 2)=\"99\", \"00\", RIGHT(CD4,2)+1)),VALUE(CD4+1))))","v":"2087-88"},{"$f":"IF(CF$11<>\"\",\nIF(INT($G$5+SUM($H$11:CE$11))=$G$5+SUM($H$11:CE$11), VALUE(LEFT(CF$10, 4)), CONCATENATE(LEFT(CF$10,4)&\"-\"&IF(MID(CF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CF$10, 3, 2)=\"99\", \"00\", MID(CF$10, 3, 2)+1))),\nIF(AND(CF$5<>INT(CF$5), COUNTA($H$4:CE$4)=ROUNDUP(CF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CE$4, 2)=\"99\", LEFT(CE$4, 2)+1, LEFT(CE$4, 2))&RIGHT(CE$4, 2))), CONCATENATE(LEFT(CE$4, 2)&RIGHT(CE$4, 2)&\"-\"&IF(RIGHT(CE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CE$4, 2)=\"99\", \"00\", RIGHT(CE$4, 2)+1))),\nIF(LEN(CE4)>4,CONCATENATE(LEFT(CE4,4)+1&\"-\"&IF(RIGHT(CE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CE4, 2)=\"99\", \"00\", RIGHT(CE4,2)+1)),VALUE(CE4+1))))","v":"2088-89"},{"$f":"IF(CG$11<>\"\",\nIF(INT($G$5+SUM($H$11:CF$11))=$G$5+SUM($H$11:CF$11), VALUE(LEFT(CG$10, 4)), CONCATENATE(LEFT(CG$10,4)&\"-\"&IF(MID(CG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CG$10, 3, 2)=\"99\", \"00\", MID(CG$10, 3, 2)+1))),\nIF(AND(CG$5<>INT(CG$5), COUNTA($H$4:CF$4)=ROUNDUP(CG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CF$4, 2)=\"99\", LEFT(CF$4, 2)+1, LEFT(CF$4, 2))&RIGHT(CF$4, 2))), CONCATENATE(LEFT(CF$4, 2)&RIGHT(CF$4, 2)&\"-\"&IF(RIGHT(CF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CF$4, 2)=\"99\", \"00\", RIGHT(CF$4, 2)+1))),\nIF(LEN(CF4)>4,CONCATENATE(LEFT(CF4,4)+1&\"-\"&IF(RIGHT(CF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CF4, 2)=\"99\", \"00\", RIGHT(CF4,2)+1)),VALUE(CF4+1))))","v":"2089-90"},{"$f":"IF(CH$11<>\"\",\nIF(INT($G$5+SUM($H$11:CG$11))=$G$5+SUM($H$11:CG$11), VALUE(LEFT(CH$10, 4)), CONCATENATE(LEFT(CH$10,4)&\"-\"&IF(MID(CH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CH$10, 3, 2)=\"99\", \"00\", MID(CH$10, 3, 2)+1))),\nIF(AND(CH$5<>INT(CH$5), COUNTA($H$4:CG$4)=ROUNDUP(CH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CG$4, 2)=\"99\", LEFT(CG$4, 2)+1, LEFT(CG$4, 2))&RIGHT(CG$4, 2))), CONCATENATE(LEFT(CG$4, 2)&RIGHT(CG$4, 2)&\"-\"&IF(RIGHT(CG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CG$4, 2)=\"99\", \"00\", RIGHT(CG$4, 2)+1))),\nIF(LEN(CG4)>4,CONCATENATE(LEFT(CG4,4)+1&\"-\"&IF(RIGHT(CG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CG4, 2)=\"99\", \"00\", RIGHT(CG4,2)+1)),VALUE(CG4+1))))","v":"2090-91"},{"$f":"IF(CI$11<>\"\",\nIF(INT($G$5+SUM($H$11:CH$11))=$G$5+SUM($H$11:CH$11), VALUE(LEFT(CI$10, 4)), CONCATENATE(LEFT(CI$10,4)&\"-\"&IF(MID(CI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CI$10, 3, 2)=\"99\", \"00\", MID(CI$10, 3, 2)+1))),\nIF(AND(CI$5<>INT(CI$5), COUNTA($H$4:CH$4)=ROUNDUP(CI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CH$4, 2)=\"99\", LEFT(CH$4, 2)+1, LEFT(CH$4, 2))&RIGHT(CH$4, 2))), CONCATENATE(LEFT(CH$4, 2)&RIGHT(CH$4, 2)&\"-\"&IF(RIGHT(CH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CH$4, 2)=\"99\", \"00\", RIGHT(CH$4, 2)+1))),\nIF(LEN(CH4)>4,CONCATENATE(LEFT(CH4,4)+1&\"-\"&IF(RIGHT(CH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CH4, 2)=\"99\", \"00\", RIGHT(CH4,2)+1)),VALUE(CH4+1))))","v":"2091-92"},{"$f":"IF(CJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:CI$11))=$G$5+SUM($H$11:CI$11), VALUE(LEFT(CJ$10, 4)), CONCATENATE(LEFT(CJ$10,4)&\"-\"&IF(MID(CJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CJ$10, 3, 2)=\"99\", \"00\", MID(CJ$10, 3, 2)+1))),\nIF(AND(CJ$5<>INT(CJ$5), COUNTA($H$4:CI$4)=ROUNDUP(CJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CI$4, 2)=\"99\", LEFT(CI$4, 2)+1, LEFT(CI$4, 2))&RIGHT(CI$4, 2))), CONCATENATE(LEFT(CI$4, 2)&RIGHT(CI$4, 2)&\"-\"&IF(RIGHT(CI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CI$4, 2)=\"99\", \"00\", RIGHT(CI$4, 2)+1))),\nIF(LEN(CI4)>4,CONCATENATE(LEFT(CI4,4)+1&\"-\"&IF(RIGHT(CI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CI4, 2)=\"99\", \"00\", RIGHT(CI4,2)+1)),VALUE(CI4+1))))","v":"2092-93"},{"$f":"IF(CK$11<>\"\",\nIF(INT($G$5+SUM($H$11:CJ$11))=$G$5+SUM($H$11:CJ$11), VALUE(LEFT(CK$10, 4)), CONCATENATE(LEFT(CK$10,4)&\"-\"&IF(MID(CK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CK$10, 3, 2)=\"99\", \"00\", MID(CK$10, 3, 2)+1))),\nIF(AND(CK$5<>INT(CK$5), COUNTA($H$4:CJ$4)=ROUNDUP(CK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CJ$4, 2)=\"99\", LEFT(CJ$4, 2)+1, LEFT(CJ$4, 2))&RIGHT(CJ$4, 2))), CONCATENATE(LEFT(CJ$4, 2)&RIGHT(CJ$4, 2)&\"-\"&IF(RIGHT(CJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CJ$4, 2)=\"99\", \"00\", RIGHT(CJ$4, 2)+1))),\nIF(LEN(CJ4)>4,CONCATENATE(LEFT(CJ4,4)+1&\"-\"&IF(RIGHT(CJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CJ4, 2)=\"99\", \"00\", RIGHT(CJ4,2)+1)),VALUE(CJ4+1))))","v":"2093-94"},{"$f":"IF(CL$11<>\"\",\nIF(INT($G$5+SUM($H$11:CK$11))=$G$5+SUM($H$11:CK$11), VALUE(LEFT(CL$10, 4)), CONCATENATE(LEFT(CL$10,4)&\"-\"&IF(MID(CL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CL$10, 3, 2)=\"99\", \"00\", MID(CL$10, 3, 2)+1))),\nIF(AND(CL$5<>INT(CL$5), COUNTA($H$4:CK$4)=ROUNDUP(CL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CK$4, 2)=\"99\", LEFT(CK$4, 2)+1, LEFT(CK$4, 2))&RIGHT(CK$4, 2))), CONCATENATE(LEFT(CK$4, 2)&RIGHT(CK$4, 2)&\"-\"&IF(RIGHT(CK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CK$4, 2)=\"99\", \"00\", RIGHT(CK$4, 2)+1))),\nIF(LEN(CK4)>4,CONCATENATE(LEFT(CK4,4)+1&\"-\"&IF(RIGHT(CK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CK4, 2)=\"99\", \"00\", RIGHT(CK4,2)+1)),VALUE(CK4+1))))","v":"2094-95"},{"$f":"IF(CM$11<>\"\",\nIF(INT($G$5+SUM($H$11:CL$11))=$G$5+SUM($H$11:CL$11), VALUE(LEFT(CM$10, 4)), CONCATENATE(LEFT(CM$10,4)&\"-\"&IF(MID(CM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CM$10, 3, 2)=\"99\", \"00\", MID(CM$10, 3, 2)+1))),\nIF(AND(CM$5<>INT(CM$5), COUNTA($H$4:CL$4)=ROUNDUP(CM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CL$4, 2)=\"99\", LEFT(CL$4, 2)+1, LEFT(CL$4, 2))&RIGHT(CL$4, 2))), CONCATENATE(LEFT(CL$4, 2)&RIGHT(CL$4, 2)&\"-\"&IF(RIGHT(CL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CL$4, 2)=\"99\", \"00\", RIGHT(CL$4, 2)+1))),\nIF(LEN(CL4)>4,CONCATENATE(LEFT(CL4,4)+1&\"-\"&IF(RIGHT(CL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CL4, 2)=\"99\", \"00\", RIGHT(CL4,2)+1)),VALUE(CL4+1))))","v":"2095-96"},{"$f":"IF(CN$11<>\"\",\nIF(INT($G$5+SUM($H$11:CM$11))=$G$5+SUM($H$11:CM$11), VALUE(LEFT(CN$10, 4)), CONCATENATE(LEFT(CN$10,4)&\"-\"&IF(MID(CN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CN$10, 3, 2)=\"99\", \"00\", MID(CN$10, 3, 2)+1))),\nIF(AND(CN$5<>INT(CN$5), COUNTA($H$4:CM$4)=ROUNDUP(CN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CM$4, 2)=\"99\", LEFT(CM$4, 2)+1, LEFT(CM$4, 2))&RIGHT(CM$4, 2))), CONCATENATE(LEFT(CM$4, 2)&RIGHT(CM$4, 2)&\"-\"&IF(RIGHT(CM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CM$4, 2)=\"99\", \"00\", RIGHT(CM$4, 2)+1))),\nIF(LEN(CM4)>4,CONCATENATE(LEFT(CM4,4)+1&\"-\"&IF(RIGHT(CM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CM4, 2)=\"99\", \"00\", RIGHT(CM4,2)+1)),VALUE(CM4+1))))","v":"2096-97"},{"$f":"IF(CO$11<>\"\",\nIF(INT($G$5+SUM($H$11:CN$11))=$G$5+SUM($H$11:CN$11), VALUE(LEFT(CO$10, 4)), CONCATENATE(LEFT(CO$10,4)&\"-\"&IF(MID(CO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CO$10, 3, 2)=\"99\", \"00\", MID(CO$10, 3, 2)+1))),\nIF(AND(CO$5<>INT(CO$5), COUNTA($H$4:CN$4)=ROUNDUP(CO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CN$4, 2)=\"99\", LEFT(CN$4, 2)+1, LEFT(CN$4, 2))&RIGHT(CN$4, 2))), CONCATENATE(LEFT(CN$4, 2)&RIGHT(CN$4, 2)&\"-\"&IF(RIGHT(CN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CN$4, 2)=\"99\", \"00\", RIGHT(CN$4, 2)+1))),\nIF(LEN(CN4)>4,CONCATENATE(LEFT(CN4,4)+1&\"-\"&IF(RIGHT(CN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CN4, 2)=\"99\", \"00\", RIGHT(CN4,2)+1)),VALUE(CN4+1))))","v":"2097-98"}]
[null,null,null,null,null,null,{"$f":"IF(LEN($H$9)=4, 0, IF(AND(ISNUMBER(SEARCH(\"Ausnet\", $F$8)), Intro!$J$8=\"Electricity transmission module\"), 0.25, 0.5))","v":0},{"$f":"H$11","v":5},{"$f":"IF(I$11<>\"\",SUM(ROUNDUP(H$5,0),I$11),H$5)","v":5},{"$f":"IF(J$11<>\"\",SUM(ROUNDUP(I$5,0),J$11),I$5)","v":5},5,5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,{"$f":"IF(BV$11<>\"\",SUM(ROUNDUP(BU$5,0),BV$11),BU$5)","v":10.5},10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","Ausnet"]
[null,null,null,null,"First regulatory year for tracking",null,null,2013,{"$f":"IF(ROUNDUP(J$5, 0)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(K$5, 0)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(L$5, 0)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(M$5, 0)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(N$5, 0)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(O$5, 0)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(P$5, 0)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Q$5, 0)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(R$5, 0)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(S$5, 0)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(T$5, 0)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(ROUNDUP(U$5, 0)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(V$5, 0)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(W$5, 0)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(X$5, 0)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Y$5, 0)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Z$5, 0)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AA$5, 0)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AB$5, 0)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AC$5, 0)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AD$5, 0)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AE$5, 0)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AF$5, 0)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AG$5, 0)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AH$5, 0)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AI$5, 0)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AJ$5, 0)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AK$5, 0)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AL$5, 0)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AM$5, 0)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AN$5, 0)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AO$5, 0)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AP$5, 0)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AQ$5, 0)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AR$5, 0)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AS$5, 0)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AT$5, 0)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AU$5, 0)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AV$5, 0)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AW$5, 0)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AX$5, 0)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AY$5, 0)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AZ$5, 0)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BA$5, 0)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BB$5, 0)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BC$5, 0)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BD$5, 0)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BE$5, 0)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BF$5, 0)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BG$5, 0)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BH$5, 0)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BI$5, 0)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BJ$5, 0)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BK$5, 0)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BL$5, 0)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BM$5, 0)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BN$5, 0)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BO$5, 0)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BP$5, 0)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BQ$5, 0)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BR$5, 0)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BS$5, 0)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BT$5, 0)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BU$5, 0)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BV$5, 0)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BW$5, 0)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BX$5, 0)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BY$5, 0)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BZ$5, 0)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CA$5, 0)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CB$5, 0)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CC$5, 0)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CD$5, 0)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CE$5, 0)=COUNTA($H$9:CC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CF$5, 0)=COUNTA($H$9:CD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CG$5, 0)=COUNTA($H$9:CE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CH$5, 0)=COUNTA($H$9:CF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CI$5, 0)=COUNTA($H$9:CG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CJ$5, 0)=COUNTA($H$9:CH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CK$5, 0)=COUNTA($H$9:CI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CL$5, 0)=COUNTA($H$9:CJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CM$5, 0)=COUNTA($H$9:CK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CN$5, 0)=COUNTA($H$9:CL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CO$5, 0)=COUNTA($H$9:CM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CP$5, 0)=COUNTA($H$9:CN$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2013-17",null,null,null,null,"2018-23"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,5.5]
[]
[null,null,null,null,"Lagged inflation approach","All-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Lagged actual CPI inflation rate"},null,3.5199076745527913E-2,2.0040080160320661E-2,2.16110019646365E-2,2.3076923076923217E-2,1.5037593984962294E-2,1.2962962962963065E-2,{"$f":"'[1]RFM input'!H282","v":1.9337016574585641E-2},{"$f":"'[1]RFM input'!I282","v":2.0776874435411097E-2},{"$f":"'[1]RFM input'!J282","v":1.5929203539823078E-2},{"$f":"'[1]RFM input'!K282","v":-3.4843205574912606E-3},{"$f":"'[1]RFM input'!L282","v":3.8461538461538325E-2},{"$f":"'[1]RFM input'!M282","v":2.1043771043770976E-2}]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.96599777034559653},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0200400801603207},1.0420841683366733,1.0661322645290583,1.0821643286573146,1.0961923847695392,1.1173894750827622,1.1406053359020067,1.1587742704561981,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.1547367294441555},1.1991496805766229,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.2243843119018885},1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.2243843119018885},1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885,1.2243843119018885]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,0.10041661858049622,6.5567703211300676E-2,6.7208740236714748E-2,6.8740090056285341E-2,6.0341940216394496E-2,5.8174711833785198E-2,{"$f":"'[1]RFM input'!H289","v":5.4083496298559686E-2},{"$f":"'[1]RFM input'!I289","v":5.5286186919466074E-2},{"$f":"'[1]RFM input'!J289","v":4.9353667230553233E-2},{"$f":"'[1]RFM input'!K289","v":2.7968342599145712E-2},{"$f":"'[1]RFM input'!L289","v":6.9593449408167141E-2},{"$f":"'[1]RFM input'!M289","v":1.7015630582933206E-2}]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.90874672657158651},1,{"$f":"G18*(1+H17)","v":1.0655677032113007},{"$f":"H18*(1+I17)","v":1.1371831661810616},1.2153532394348394,1.2886900119506179,1.3636591820389223,1.4374106383632212,1.5168795915957993,1.5917431621882359,1.6362615802781639,1.7501346677837799]
[null,null,null,null,"Real vanilla WACC",null,6.2999999999999945E-2,4.4633170731707361E-2,4.4633170731707361E-2,4.4633170731707361E-2,4.4633170731707361E-2,4.4633170731707361E-2,{"$f":"'[1]RFM input'!H288","v":3.4087332412137128E-2},{"$f":"'[1]RFM input'!I288","v":3.3806910548538793E-2},{"$f":"'[1]RFM input'!J288","v":3.2900386733906828E-2},{"$f":"'[1]RFM input'!K288","v":3.1562637503338431E-2},{"$f":"'[1]RFM input'!L288","v":2.9978877207864851E-2},{"$f":"'[1]RFM input'!M288","v":-3.9451202534833696E-3}]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.94073377234242717},1,{"$f":"G20*(1+H19)","v":1.0446331707317074},1.0912584613929805,1.1399647866127538,1.1908450295617752,1.2439962190812111,1.286400731720474,1.3298899661873229,1.373643860388428,1.4169996836125545,1.4594797431311586,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,{"$f":"BS20*(1+BT19)","v":1.4537219200369831},1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831,1.4537219200369831]
[]
[null,null,null,null,"Depreciation timing - year after incurred capex",null,null,"Yes","Yes","Yes","Yes","Yes"]
[null,null,null,null,"Partial year extension?","No"]
[]
[null,null,null,"Starting capital base and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"Capital base (closing as at \"&$G$4&\")\"","v":"Capital base (closing as at 2012)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2013)"},{"$f":"IF(COUNTA($H$26:H$26)<IF($F$23=\"Yes\", INT(I$5), I$5), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2014)"},{"$f":"IF(COUNTA($H$26:I$26)<IF($F$23=\"Yes\", INT(J$5), J$5), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2015)"},{"$f":"IF(COUNTA($H$26:J$26)<IF($F$23=\"Yes\", INT(K$5), K$5), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2016)"},{"$f":"IF(COUNTA($H$26:K$26)<IF($F$23=\"Yes\", INT(L$5), L$5), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2017)"},{"$f":"IF(COUNTA($H$26:L$26)<IF($F$23=\"Yes\", INT(M$5), M$5), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2018)"},{"$f":"IF(COUNTA($H$26:M$26)<IF($F$23=\"Yes\", INT(N$5), N$5), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2019)"},{"$f":"IF(COUNTA($H$26:N$26)<IF($F$23=\"Yes\", INT(O$5), O$5), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2020)"},{"$f":"IF(COUNTA($H$26:O$26)<IF($F$23=\"Yes\", INT(P$5), P$5), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2021)"},{"$f":"IF(COUNTA($H$26:P$26)<IF($F$23=\"Yes\", INT(Q$5), Q$5), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2022)"},{"$f":"IF(COUNTA($H$26:Q$26)<IF($F$23=\"Yes\", INT(R$5), R$5), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2023)"},{"$f":"IF(COUNTA($H$26:R$26)<IF($F$23=\"Yes\", INT(S$5), S$5), \"Actual gross capex (\"&S4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:S$26)<IF($F$23=\"Yes\", INT(T$5), T$5), \"Actual gross capex (\"&T4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:T$26)<IF($F$23=\"Yes\", INT(U$5), U$5), \"Actual gross capex (\"&U4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:U$26)<IF($F$23=\"Yes\", INT(V$5), V$5), \"Actual gross capex (\"&V4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:V$26)<IF($F$23=\"Yes\", INT(W$5), W$5), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:W$26)<IF($F$23=\"Yes\", INT(X$5), X$5), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:X$26)<IF($F$23=\"Yes\", INT(Y$5), Y$5), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:Y$26)<IF($F$23=\"Yes\", INT(Z$5), Z$5), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:Z$26)<IF($F$23=\"Yes\", INT(AA$5), AA$5), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AA$26)<IF($F$23=\"Yes\", INT(AB$5), AB$5), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AB$26)<IF($F$23=\"Yes\", INT(AC$5), AC$5), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AC$26)<IF($F$23=\"Yes\", INT(AD$5), AD$5), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AD$26)<IF($F$23=\"Yes\", INT(AE$5), AE$5), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AE$26)<IF($F$23=\"Yes\", INT(AF$5), AF$5), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AF$26)<IF($F$23=\"Yes\", INT(AG$5), AG$5), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AG$26)<IF($F$23=\"Yes\", INT(AH$5), AH$5), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AH$26)<IF($F$23=\"Yes\", INT(AI$5), AI$5), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AI$26)<IF($F$23=\"Yes\", INT(AJ$5), AJ$5), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AJ$26)<IF($F$23=\"Yes\", INT(AK$5), AK$5), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AK$26)<IF($F$23=\"Yes\", INT(AL$5), AL$5), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AL$26)<IF($F$23=\"Yes\", INT(AM$5), AM$5), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AM$26)<IF($F$23=\"Yes\", INT(AN$5), AN$5), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AN$26)<IF($F$23=\"Yes\", INT(AO$5), AO$5), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AO$26)<IF($F$23=\"Yes\", INT(AP$5), AP$5), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AP$26)<IF($F$23=\"Yes\", INT(AQ$5), AQ$5), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AQ$26)<IF($F$23=\"Yes\", INT(AR$5), AR$5), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AR$26)<IF($F$23=\"Yes\", INT(AS$5), AS$5), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AS$26)<IF($F$23=\"Yes\", INT(AT$5), AT$5), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AT$26)<IF($F$23=\"Yes\", INT(AU$5), AU$5), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AU$26)<IF($F$23=\"Yes\", INT(AV$5), AV$5), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AV$26)<IF($F$23=\"Yes\", INT(AW$5), AW$5), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AW$26)<IF($F$23=\"Yes\", INT(AX$5), AX$5), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AX$26)<IF($F$23=\"Yes\", INT(AY$5), AY$5), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AY$26)<IF($F$23=\"Yes\", INT(AZ$5), AZ$5), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:AZ$26)<IF($F$23=\"Yes\", INT(BA$5), BA$5), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BA$26)<IF($F$23=\"Yes\", INT(BB$5), BB$5), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BB$26)<IF($F$23=\"Yes\", INT(BC$5), BC$5), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BC$26)<IF($F$23=\"Yes\", INT(BD$5), BD$5), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BD$26)<IF($F$23=\"Yes\", INT(BE$5), BE$5), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BE$26)<IF($F$23=\"Yes\", INT(BF$5), BF$5), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BF$26)<IF($F$23=\"Yes\", INT(BG$5), BG$5), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BG$26)<IF($F$23=\"Yes\", INT(BH$5), BH$5), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BH$26)<IF($F$23=\"Yes\", INT(BI$5), BI$5), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BI$26)<IF($F$23=\"Yes\", INT(BJ$5), BJ$5), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BJ$26)<IF($F$23=\"Yes\", INT(BK$5), BK$5), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BK$26)<IF($F$23=\"Yes\", INT(BL$5), BL$5), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BL$26)<IF($F$23=\"Yes\", INT(BM$5), BM$5), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BM$26)<IF($F$23=\"Yes\", INT(BN$5), BN$5), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BN$26)<IF($F$23=\"Yes\", INT(BO$5), BO$5), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BO$26)<IF($F$23=\"Yes\", INT(BP$5), BP$5), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BP$26)<IF($F$23=\"Yes\", INT(BQ$5), BQ$5), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BQ$26)<IF($F$23=\"Yes\", INT(BR$5), BR$5), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BR$26)<IF($F$23=\"Yes\", INT(BS$5), BS$5), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BS$26)<IF($F$23=\"Yes\", INT(BT$5), BT$5), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BT$26)<IF($F$23=\"Yes\", INT(BU$5), BU$5), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BU$26)<IF($F$23=\"Yes\", INT(BV$5), BV$5), \"Actual gross capex (\"&BV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BV$26)<IF($F$23=\"Yes\", INT(BW$5), BW$5), \"Actual gross capex (\"&BW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BW$26)<IF($F$23=\"Yes\", INT(BX$5), BX$5), \"Actual gross capex (\"&BX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BX$26)<IF($F$23=\"Yes\", INT(BY$5), BY$5), \"Actual gross capex (\"&BY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BY$26)<IF($F$23=\"Yes\", INT(BZ$5), BZ$5), \"Actual gross capex (\"&BZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:BZ$26)<IF($F$23=\"Yes\", INT(CA$5), CA$5), \"Actual gross capex (\"&CA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CA$26)<IF($F$23=\"Yes\", INT(CB$5), CB$5), \"Actual gross capex (\"&CB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CB$26)<IF($F$23=\"Yes\", INT(CC$5), CC$5), \"Actual gross capex (\"&CC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CC$26)<IF($F$23=\"Yes\", INT(CD$5), CD$5), \"Actual gross capex (\"&CD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CD$26)<IF($F$23=\"Yes\", INT(CE$5), CE$5), \"Actual gross capex (\"&CE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CE$26)<IF($F$23=\"Yes\", INT(CF$5), CF$5), \"Actual gross capex (\"&CF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CF$26)<IF($F$23=\"Yes\", INT(CG$5), CG$5), \"Actual gross capex (\"&CG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CG$26)<IF($F$23=\"Yes\", INT(CH$5), CH$5), \"Actual gross capex (\"&CH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CH$26)<IF($F$23=\"Yes\", INT(CI$5), CI$5), \"Actual gross capex (\"&CI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CI$26)<IF($F$23=\"Yes\", INT(CJ$5), CJ$5), \"Actual gross capex (\"&CJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CJ$26)<IF($F$23=\"Yes\", INT(CK$5), CK$5), \"Actual gross capex (\"&CK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CK$26)<IF($F$23=\"Yes\", INT(CL$5), CL$5), \"Actual gross capex (\"&CL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CL$26)<IF($F$23=\"Yes\", INT(CM$5), CM$5), \"Actual gross capex (\"&CM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CM$26)<IF($F$23=\"Yes\", INT(CN$5), CN$5), \"Actual gross capex (\"&CN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$26:CN$26)<IF($F$23=\"Yes\", INT(CO$5), CO$5), \"Actual gross capex (\"&CO4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'[1]RFM input'!F7","v":"Transmission Pipelines"},null,50.933463637207019,2.1753009702878705,20.455217864213299,0.65459920985588738,-3.215042399649114E-4,{"$f":"'[1]RFM input'!G61","v":0},{"$f":"'[1]RFM input'!H61","v":0},{"$f":"'[1]RFM input'!I61","v":-4.6432791765737402E-3},{"$f":"'[1]RFM input'!J61","v":3.4457845165521754},{"$f":"'[1]RFM input'!K61","v":4.3543664186444371},{"$f":"'[1]RFM input'!L61","v":0.11835655125940284},{"$f":"'[1]RFM input'!M61","v":0.26883729788136168}]
[null,null,null,2,{"$f":"'[1]RFM input'!F8","v":"Distribution Pipelines"},null,602.81430166015195,33.842613509585505,29.973190992501795,34.690148836524926,21.12734979978843,{"$f":"'[1]RFM input'!G62","v":34.153811637007571},{"$f":"'[1]RFM input'!H62","v":47.349926607639688},{"$f":"'[1]RFM input'!I62","v":41.972336378274015},{"$f":"'[1]RFM input'!J62","v":37.974071040725399},{"$f":"'[1]RFM input'!K62","v":38.417779158554652},{"$f":"'[1]RFM input'!L62","v":43.606009053090936},{"$f":"'[1]RFM input'!M62","v":20.494846221657689}]
[null,null,null,3,{"$f":"'[1]RFM input'!F9","v":"Service Pipes"},null,447.57908528947036,24.518309823558589,37.63227377701093,37.505172086136774,42.457915911863658,{"$f":"'[1]RFM input'!G63","v":39.226200757670476},{"$f":"'[1]RFM input'!H63","v":26.372629679100328},{"$f":"'[1]RFM input'!I63","v":35.861847600744888},{"$f":"'[1]RFM input'!J63","v":37.244159235428334},{"$f":"'[1]RFM input'!K63","v":36.337843414694213},{"$f":"'[1]RFM input'!L63","v":31.490670508038711},{"$f":"'[1]RFM input'!M63","v":24.778557925859531}]
[null,null,null,4,{"$f":"'[1]RFM input'!F10","v":"Cathodic Protection"},null,17.097774618805879,0.61127330079749909,0.3552003044426138,0.21020985625372626,0.36514656931761114,{"$f":"'[1]RFM input'!G64","v":0.14845688738312154},{"$f":"'[1]RFM input'!H64","v":0.10244763672906354},{"$f":"'[1]RFM input'!I64","v":0.18890408530122227},{"$f":"'[1]RFM input'!J64","v":0.14511753230519636},{"$f":"'[1]RFM input'!K64","v":0.11603833434533892},{"$f":"'[1]RFM input'!L64","v":0.20878813774892244},{"$f":"'[1]RFM input'!M64","v":0.20646704477288583}]
[null,null,null,5,{"$f":"'[1]RFM input'!F11","v":"Supply Regulators / Valve Stations"},null,37.800343699419834,3.3172206142307146,6.1681630932879958,4.0854662908528265,2.2002818069394632,{"$f":"'[1]RFM input'!G65","v":4.0812413197652306},{"$f":"'[1]RFM input'!H65","v":1.7470334678757302},{"$f":"'[1]RFM input'!I65","v":0.60958632759955222},{"$f":"'[1]RFM input'!J65","v":1.4641746942289322},{"$f":"'[1]RFM input'!K65","v":5.3498738248473012},{"$f":"'[1]RFM input'!L65","v":3.2976785142604808},{"$f":"'[1]RFM input'!M65","v":2.8243064017956612}]
[null,null,null,6,{"$f":"'[1]RFM input'!F12","v":"Meters"},null,83.675515000984461,12.207657947320925,10.979703545699898,8.8685005190078616,13.802927277829543,{"$f":"'[1]RFM input'!G66","v":11.488295655602148},{"$f":"'[1]RFM input'!H66","v":16.095120231975997},{"$f":"'[1]RFM input'!I66","v":15.576403364711501},{"$f":"'[1]RFM input'!J66","v":12.270136391792546},{"$f":"'[1]RFM input'!K66","v":17.369967274118576},{"$f":"'[1]RFM input'!L66","v":15.863582838179672},{"$f":"'[1]RFM input'!M66","v":8.0734822848530321}]
[null,null,null,7,{"$f":"'[1]RFM input'!F13","v":"SCADA and remote control"},null,3.1488954567856187,0.67175995450946502,0.29171767981956098,0.48355192506450523,0.44246071975215984,{"$f":"'[1]RFM input'!G67","v":0.29409459843009278},{"$f":"'[1]RFM input'!H67","v":0.34024794223153498},{"$f":"'[1]RFM input'!I67","v":0.39997412437036489},{"$f":"'[1]RFM input'!J67","v":0.37538957929350181},{"$f":"'[1]RFM input'!K67","v":0.52852359807436378},{"$f":"'[1]RFM input'!L67","v":0.38906567712233708},{"$f":"'[1]RFM input'!M67","v":0.15054106603391196}]
[null,null,null,8,{"$f":"'[1]RFM input'!F14","v":"Other - IT"},null,20.591541022847025,16.014552470189237,13.23243414816082,8.7790144867200794,3.4203503418793009,{"$f":"'[1]RFM input'!G68","v":5.5588412853264328},{"$f":"'[1]RFM input'!H68","v":9.0122348301669231},{"$f":"'[1]RFM input'!I68","v":7.6596412061820773},{"$f":"'[1]RFM input'!J68","v":6.1076115002115605},{"$f":"'[1]RFM input'!K68","v":10.33806752383026},{"$f":"'[1]RFM input'!L68","v":7.21499124101822},{"$f":"'[1]RFM input'!M68","v":4.0694326090664301}]
[null,null,null,9,{"$f":"'[1]RFM input'!F15","v":"Other - non IT"},null,0.85684362745145615,0.47184038347554103,5.234438538768469E-2,0.383295424304544,0.57438221862826089,{"$f":"'[1]RFM input'!G69","v":1.2692481373724867},{"$f":"'[1]RFM input'!H69","v":0.76488485967872244},{"$f":"'[1]RFM input'!I69","v":0.26286604114336565},{"$f":"'[1]RFM input'!J69","v":-0.2851823699999998},{"$f":"'[1]RFM input'!K69","v":0.46089678000000001},{"$f":"'[1]RFM input'!L69","v":0.88823997885044548},{"$f":"'[1]RFM input'!M69","v":0.26250062668881652}]
[null,null,null,10,{"$f":"'[1]RFM input'!F16","v":"Buildings"},null,10.800590338377303,0,0,0,0,{"$f":"'[1]RFM input'!G70","v":0},{"$f":"'[1]RFM input'!H70","v":0},{"$f":"'[1]RFM input'!I70","v":0},{"$f":"'[1]RFM input'!J70","v":0},{"$f":"'[1]RFM input'!K70","v":0},{"$f":"'[1]RFM input'!L70","v":0},{"$f":"'[1]RFM input'!M70","v":0}]
[null,null,null,11,{"$f":"'[1]RFM input'!F17","v":"Land"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G71","v":0},{"$f":"'[1]RFM input'!H71","v":0},{"$f":"'[1]RFM input'!I71","v":0},{"$f":"'[1]RFM input'!J71","v":0},{"$f":"'[1]RFM input'!K71","v":0},{"$f":"'[1]RFM input'!L71","v":0},{"$f":"'[1]RFM input'!M71","v":0}]
[null,null,null,12,{"$f":"'[1]RFM input'!F18","v":"Capitalised Leases 1 July 2023"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G72","v":0},{"$f":"'[1]RFM input'!H72","v":0},{"$f":"'[1]RFM input'!I72","v":0},{"$f":"'[1]RFM input'!J72","v":0},{"$f":"'[1]RFM input'!K72","v":0},{"$f":"'[1]RFM input'!L72","v":0},{"$f":"'[1]RFM input'!M72","v":0}]
[null,null,null,13,{"$f":"'[1]RFM input'!F19","v":"Transmission pipelines - post 1998"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G73","v":0},{"$f":"'[1]RFM input'!H73","v":0},{"$f":"'[1]RFM input'!I73","v":0},{"$f":"'[1]RFM input'!J73","v":0},{"$f":"'[1]RFM input'!K73","v":0},{"$f":"'[1]RFM input'!L73","v":0},{"$f":"'[1]RFM input'!M73","v":0}]
[null,null,null,14,{"$f":"'[1]RFM input'!F20","v":"Distribution pipelines - post 1998"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G74","v":0},{"$f":"'[1]RFM input'!H74","v":0},{"$f":"'[1]RFM input'!I74","v":0},{"$f":"'[1]RFM input'!J74","v":0},{"$f":"'[1]RFM input'!K74","v":0},{"$f":"'[1]RFM input'!L74","v":0},{"$f":"'[1]RFM input'!M74","v":0}]
[null,null,null,15,{"$f":"'[1]RFM input'!F21","v":"Service pipes - post 1998"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G75","v":0},{"$f":"'[1]RFM input'!H75","v":0},{"$f":"'[1]RFM input'!I75","v":0},{"$f":"'[1]RFM input'!J75","v":0},{"$f":"'[1]RFM input'!K75","v":0},{"$f":"'[1]RFM input'!L75","v":0},{"$f":"'[1]RFM input'!M75","v":0}]
[null,null,null,16,{"$f":"'[1]RFM input'!F22","v":"Cathodic protection - post 1998"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G76","v":0},{"$f":"'[1]RFM input'!H76","v":0},{"$f":"'[1]RFM input'!I76","v":0},{"$f":"'[1]RFM input'!J76","v":0},{"$f":"'[1]RFM input'!K76","v":0},{"$f":"'[1]RFM input'!L76","v":0},{"$f":"'[1]RFM input'!M76","v":0}]
[null,null,null,17,{"$f":"'[1]RFM input'!F23","v":"Accelerated Depreciation - Long Life Assets"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G77","v":0},{"$f":"'[1]RFM input'!H77","v":0},{"$f":"'[1]RFM input'!I77","v":0},{"$f":"'[1]RFM input'!J77","v":0},{"$f":"'[1]RFM input'!K77","v":0},{"$f":"'[1]RFM input'!L77","v":0},{"$f":"'[1]RFM input'!M77","v":0}]
[null,null,null,18,{"$f":"'[1]RFM input'!F24","v":"Accelerated Depreciation - Future of Gas"},null,0,0,0,0,0,{"$f":"'[1]RFM input'!G78","v":0},{"$f":"'[1]RFM input'!H78","v":0},{"$f":"'[1]RFM input'!I78","v":0},{"$f":"'[1]RFM input'!J78","v":0},{"$f":"'[1]RFM input'!K78","v":0},{"$f":"'[1]RFM input'!L78","v":0},{"$f":"'[1]RFM input'!M78","v":0}]
[null,null,null,19,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G79","v":0},{"$f":"'[1]RFM input'!H79","v":0},{"$f":"'[1]RFM input'!I79","v":0},{"$f":"'[1]RFM input'!J79","v":0},{"$f":"'[1]RFM input'!K79","v":0},{"$f":"'[1]RFM input'!L79","v":0},{"$f":"'[1]RFM input'!M79","v":0}]
[null,null,null,20,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G80","v":0},{"$f":"'[1]RFM input'!H80","v":0},{"$f":"'[1]RFM input'!I80","v":0},{"$f":"'[1]RFM input'!J80","v":0},{"$f":"'[1]RFM input'!K80","v":0},{"$f":"'[1]RFM input'!L80","v":0},{"$f":"'[1]RFM input'!M80","v":0}]
[null,null,null,21,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G81","v":0},{"$f":"'[1]RFM input'!H81","v":0},{"$f":"'[1]RFM input'!I81","v":0},{"$f":"'[1]RFM input'!J81","v":0},{"$f":"'[1]RFM input'!K81","v":0},{"$f":"'[1]RFM input'!L81","v":0},{"$f":"'[1]RFM input'!M81","v":0}]
[null,null,null,22,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G82","v":0},{"$f":"'[1]RFM input'!H82","v":0},{"$f":"'[1]RFM input'!I82","v":0},{"$f":"'[1]RFM input'!J82","v":0},{"$f":"'[1]RFM input'!K82","v":0},{"$f":"'[1]RFM input'!L82","v":0},{"$f":"'[1]RFM input'!M82","v":0}]
[null,null,null,23,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G83","v":0},{"$f":"'[1]RFM input'!H83","v":0},{"$f":"'[1]RFM input'!I83","v":0},{"$f":"'[1]RFM input'!J83","v":0},{"$f":"'[1]RFM input'!K83","v":0},{"$f":"'[1]RFM input'!L83","v":0},{"$f":"'[1]RFM input'!M83","v":0}]
[null,null,null,24,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G84","v":0},{"$f":"'[1]RFM input'!H84","v":0},{"$f":"'[1]RFM input'!I84","v":0},{"$f":"'[1]RFM input'!J84","v":0},{"$f":"'[1]RFM input'!K84","v":0},{"$f":"'[1]RFM input'!L84","v":0},{"$f":"'[1]RFM input'!M84","v":0}]
[null,null,null,25,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G85","v":0},{"$f":"'[1]RFM input'!H85","v":0},{"$f":"'[1]RFM input'!I85","v":0},{"$f":"'[1]RFM input'!J85","v":0},{"$f":"'[1]RFM input'!K85","v":0},{"$f":"'[1]RFM input'!L85","v":0},{"$f":"'[1]RFM input'!M85","v":0}]
[null,null,null,26,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G86","v":0},{"$f":"'[1]RFM input'!H86","v":0},{"$f":"'[1]RFM input'!I86","v":0},{"$f":"'[1]RFM input'!J86","v":0},{"$f":"'[1]RFM input'!K86","v":0},{"$f":"'[1]RFM input'!L86","v":0},{"$f":"'[1]RFM input'!M86","v":0}]
[null,null,null,27,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G87","v":0},{"$f":"'[1]RFM input'!H87","v":0},{"$f":"'[1]RFM input'!I87","v":0},{"$f":"'[1]RFM input'!J87","v":0},{"$f":"'[1]RFM input'!K87","v":0},{"$f":"'[1]RFM input'!L87","v":0},{"$f":"'[1]RFM input'!M87","v":0}]
[null,null,null,28,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G88","v":0},{"$f":"'[1]RFM input'!H88","v":0},{"$f":"'[1]RFM input'!I88","v":0},{"$f":"'[1]RFM input'!J88","v":0},{"$f":"'[1]RFM input'!K88","v":0},{"$f":"'[1]RFM input'!L88","v":0},{"$f":"'[1]RFM input'!M88","v":0}]
[null,null,null,29,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G89","v":0},{"$f":"'[1]RFM input'!H89","v":0},{"$f":"'[1]RFM input'!I89","v":0},{"$f":"'[1]RFM input'!J89","v":0},{"$f":"'[1]RFM input'!K89","v":0},{"$f":"'[1]RFM input'!L89","v":0},{"$f":"'[1]RFM input'!M89","v":0}]
[null,null,null,30,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G90","v":0},{"$f":"'[1]RFM input'!H90","v":0},{"$f":"'[1]RFM input'!I90","v":0},{"$f":"'[1]RFM input'!J90","v":0},{"$f":"'[1]RFM input'!K90","v":0},{"$f":"'[1]RFM input'!L90","v":0},{"$f":"'[1]RFM input'!M90","v":0}]
[null,null,null,31,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G91","v":0},{"$f":"'[1]RFM input'!H91","v":0},{"$f":"'[1]RFM input'!I91","v":0},{"$f":"'[1]RFM input'!J91","v":0},{"$f":"'[1]RFM input'!K91","v":0},{"$f":"'[1]RFM input'!L91","v":0},{"$f":"'[1]RFM input'!M91","v":0}]
[null,null,null,32,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G92","v":0},{"$f":"'[1]RFM input'!H92","v":0},{"$f":"'[1]RFM input'!I92","v":0},{"$f":"'[1]RFM input'!J92","v":0},{"$f":"'[1]RFM input'!K92","v":0},{"$f":"'[1]RFM input'!L92","v":0},{"$f":"'[1]RFM input'!M92","v":0}]
[null,null,null,33,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G93","v":0},{"$f":"'[1]RFM input'!H93","v":0},{"$f":"'[1]RFM input'!I93","v":0},{"$f":"'[1]RFM input'!J93","v":0},{"$f":"'[1]RFM input'!K93","v":0},{"$f":"'[1]RFM input'!L93","v":0},{"$f":"'[1]RFM input'!M93","v":0}]
[null,null,null,34,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G94","v":0},{"$f":"'[1]RFM input'!H94","v":0},{"$f":"'[1]RFM input'!I94","v":0},{"$f":"'[1]RFM input'!J94","v":0},{"$f":"'[1]RFM input'!K94","v":0},{"$f":"'[1]RFM input'!L94","v":0},{"$f":"'[1]RFM input'!M94","v":0}]
[null,null,null,35,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G95","v":0},{"$f":"'[1]RFM input'!H95","v":0},{"$f":"'[1]RFM input'!I95","v":0},{"$f":"'[1]RFM input'!J95","v":0},{"$f":"'[1]RFM input'!K95","v":0},{"$f":"'[1]RFM input'!L95","v":0},{"$f":"'[1]RFM input'!M95","v":0}]
[null,null,null,39,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G99","v":0},{"$f":"'[1]RFM input'!H99","v":0},{"$f":"'[1]RFM input'!I99","v":0},{"$f":"'[1]RFM input'!J99","v":0},{"$f":"'[1]RFM input'!K99","v":0},{"$f":"'[1]RFM input'!L99","v":0},{"$f":"'[1]RFM input'!M99","v":0}]
[null,null,null,44,0,null,0,0,0,0,0,{"$f":"'[1]RFM input'!G104","v":0},{"$f":"'[1]RFM input'!H104","v":0},{"$f":"'[1]RFM input'!I104","v":0},{"$f":"'[1]RFM input'!J104","v":0},{"$f":"'[1]RFM input'!K104","v":0},{"$f":"'[1]RFM input'!L104","v":0},{"$f":"'[1]RFM input'!M104","v":0}]
[]
[null,null,null,null,"Service Pipes",null,null,0,0,0,0,{"$f":"'[1]RFM input'!G117","v":0},{"$f":"'[1]RFM input'!H117","v":0},{"$f":"'[1]RFM input'!I117","v":0},{"$f":"'[1]RFM input'!J117","v":0},{"$f":"'[1]RFM input'!K117","v":0},{"$f":"'[1]RFM input'!L117","v":0},{"$f":"'[1]RFM input'!M117","v":0}]
[null,null,null,null,"Land",null,null,0,0,0,0,{"$f":"'[1]RFM input'!G125","v":0},{"$f":"'[1]RFM input'!H125","v":0},{"$f":"'[1]RFM input'!I125","v":0},{"$f":"'[1]RFM input'!J125","v":0},{"$f":"'[1]RFM input'!K125","v":0},{"$f":"'[1]RFM input'!L125","v":0},{"$f":"'[1]RFM input'!M125","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G133","v":0},{"$f":"'[1]RFM input'!H133","v":0},{"$f":"'[1]RFM input'!I133","v":0},{"$f":"'[1]RFM input'!J133","v":0},{"$f":"'[1]RFM input'!K133","v":0},{"$f":"'[1]RFM input'!L133","v":0},{"$f":"'[1]RFM input'!M133","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G138","v":0},{"$f":"'[1]RFM input'!H138","v":0},{"$f":"'[1]RFM input'!I138","v":0},{"$f":"'[1]RFM input'!J138","v":0},{"$f":"'[1]RFM input'!K138","v":0},{"$f":"'[1]RFM input'!L138","v":0},{"$f":"'[1]RFM input'!M138","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G146","v":0},{"$f":"'[1]RFM input'!H146","v":0},{"$f":"'[1]RFM input'!I146","v":0},{"$f":"'[1]RFM input'!J146","v":0},{"$f":"'[1]RFM input'!K146","v":0},{"$f":"'[1]RFM input'!L146","v":0},{"$f":"'[1]RFM input'!M146","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G151","v":0},{"$f":"'[1]RFM input'!H151","v":0},{"$f":"'[1]RFM input'!I151","v":0},{"$f":"'[1]RFM input'!J151","v":0},{"$f":"'[1]RFM input'!K151","v":0},{"$f":"'[1]RFM input'!L151","v":0},{"$f":"'[1]RFM input'!M151","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G159","v":0},{"$f":"'[1]RFM input'!H159","v":0},{"$f":"'[1]RFM input'!I159","v":0},{"$f":"'[1]RFM input'!J159","v":0},{"$f":"'[1]RFM input'!K159","v":0},{"$f":"'[1]RFM input'!L159","v":0},{"$f":"'[1]RFM input'!M159","v":0}]
[null,null,null,"Actual capital contributions - As incurred ($m, nominal)"]
[null,null,null,null,"Cathodic Protection",null,null,0,0,0,0,{"$f":"'[1]RFM input'!G172","v":0},{"$f":"'[1]RFM input'!H172","v":0},{"$f":"'[1]RFM input'!I172","v":0},{"$f":"'[1]RFM input'!J172","v":0},{"$f":"'[1]RFM input'!K172","v":0},{"$f":"'[1]RFM input'!L172","v":0},{"$f":"'[1]RFM input'!M172","v":0}]
[null,null,null,null,"Capitalised Leases 1 July 2023",null,null,0,0,0,0,{"$f":"'[1]RFM input'!G180","v":0},{"$f":"'[1]RFM input'!H180","v":0},{"$f":"'[1]RFM input'!I180","v":0},{"$f":"'[1]RFM input'!J180","v":0},{"$f":"'[1]RFM input'!K180","v":0},{"$f":"'[1]RFM input'!L180","v":0},{"$f":"'[1]RFM input'!M180","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G188","v":0},{"$f":"'[1]RFM input'!H188","v":0},{"$f":"'[1]RFM input'!I188","v":0},{"$f":"'[1]RFM input'!J188","v":0},{"$f":"'[1]RFM input'!K188","v":0},{"$f":"'[1]RFM input'!L188","v":0},{"$f":"'[1]RFM input'!M188","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G193","v":0},{"$f":"'[1]RFM input'!H193","v":0},{"$f":"'[1]RFM input'!I193","v":0},{"$f":"'[1]RFM input'!J193","v":0},{"$f":"'[1]RFM input'!K193","v":0},{"$f":"'[1]RFM input'!L193","v":0},{"$f":"'[1]RFM input'!M193","v":0}]
[null,null,null,null,{"$f":"E60","v":0},null,null,0,0,0,0,{"$f":"'[1]RFM input'!G201","v":0},{"$f":"'[1]RFM input'!H201","v":0},{"$f":"'[1]RFM input'!I201","v":0},{"$f":"'[1]RFM input'!J201","v":0},{"$f":"'[1]RFM input'!K201","v":0},{"$f":"'[1]RFM input'!L201","v":0},{"$f":"'[1]RFM input'!M201","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G213","v":0},{"$f":"'[1]RFM input'!H213","v":0},{"$f":"'[1]RFM input'!I213","v":0},{"$f":"'[1]RFM input'!J213","v":0},{"$f":"'[1]RFM input'!K213","v":0},{"$f":"'[1]RFM input'!L213","v":0},{"$f":"'[1]RFM input'!M213","v":0}]
[null,null,null,null,0,null,null,0,0,0,0,{"$f":"'[1]RFM input'!G214","v":0},{"$f":"'[1]RFM input'!H214","v":0},{"$f":"'[1]RFM input'!I214","v":0},{"$f":"'[1]RFM input'!J214","v":0},{"$f":"'[1]RFM input'!K214","v":0},{"$f":"'[1]RFM input'!L214","v":0},{"$f":"'[1]RFM input'!M214","v":0}]
[null,null,null,null,{"$f":"$E$26","v":"Asset class"},{"$f":"\"Capital base standard life - previous period (\"&LEFT($H$10, 4)-5&\"-\"&IF(RIGHT($H$10, 2)-5<10, \"0\", \"\")&RIGHT($H$10, 2)-5&\")\"","v":"Capital base standard life - previous period (2008-12)"},{"$f":"\"Capital base remaining life (as at \"&$G$4&\")\"","v":"Capital base remaining life (as at 2012)"},{"$f":"IF(H$10<>\"\", \"Capital base standard life (\"&H$10&\")\", \"\")","v":"Capital base standard life (2013-17)"},{"$f":"IF(I$10<>\"\", \"Capital base standard life (\"&I$10&\")\", \"\")","v":""},"","","","Capital base standard life (2018-23)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Capital base standard life (\"&BU$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Capitalised Leases 1 July 2023",0,"n/a",0,null,null,null,null,0]
[null,null,null,null,"Transmission pipelines - post 1998",0,0,0]
[null,null,null,null,0,0,0,0,null,null,null,null,{"$f":"'[1]RFM input'!K31","v":0}]
[null,null,null,null,{"$f":"E60","v":0},0,0,0,null,null,null,null,{"$f":"'[1]RFM input'!K39","v":0}]
[null,null,null,null,0,0,0,0,null,null,null,null,{"$f":"'[1]RFM input'!K40","v":0}]
[null,null,null,null,0,0,0,0,null,null,null,null,{"$f":"'[1]RFM input'!K52","v":0}]
[null,null,null,null,{"$f":"E28","v":"Transmission Pipelines"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G412","v":0}]
[null,null,null,null,"Distribution Pipelines",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G413","v":-105.5335726307983}]
[null,null,null,null,"Distribution pipelines - post 1998",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G425","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G433","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G438","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G446","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G454","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!G459","v":0}]
[null,null,null,null,"Distribution Pipelines",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I413","v":49.725579558930434}]
[null,null,null,null,"Buildings",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I421","v":0}]
[null,null,null,null,"Service pipes - post 1998",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I426","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I434","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I439","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I447","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I455","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]RFM input'!I460","v":0}]
[null,null,null,null,"Cathodic Protection",null,-0.36134050594047762,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G118","v":-0.17193706895830707}]
[null,null,null,null,"Other - non IT",null,3.3616238653846942E-2,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G123","v":0.93740722799176623}]
[null,null,null,null,"Accelerated Depreciation - Long Life Assets",null,0,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G131","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G139","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G144","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G152","v":0}]
[null,null,null,null,0,null,0,null,null,null,null,{"$f":"'[1]Adjustment for previous period'!G160","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G350:G399)","v":12.052633134096034},0,0,0,0,-1.3741314192766225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS350:BS399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cathodic Protection","Yes",null,null,null,null,null,16.670861770657908,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J10","v":9.7773918295085416}]
[null,null,null,null,"Other - non IT","Yes",null,null,null,null,null,35.845218531471694,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J15","v":1.814608262712283}]
[null,null,null,null,"Accelerated Depreciation - Long Life Assets",null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J23","v":0.13432241590837712}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J31","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J36","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J44","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"'[1]PTRM input summary'!J49","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H405:H454)","v":0},0,0,0,1562.6936135366882,0,{"$f":"SUM(N405:N454)","v":0},0,0,0,1868.1682755261438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT405:BT454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cathodic Protection",null,null,"","","","","","","","","","",9.7773918295085416,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Other - non IT",null,null,"","","","","","","","","","",1.814608262712283,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Accelerated Depreciation - Long Life Assets",null,null,"","","","","","","","","","",0.13432241590837712,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,"","","","","","","","","","",0,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,null,"","","","","","","","","","",0.30587867513587774,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$460:H$509)","v":0},{"$f":"SUM(I$460:I$509)","v":0},0,0,0,0,0,0,0,0,1868.1682755261438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$460:BU$509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB input","index":3,"n_rows":495,"n_cols":93,"rows_kept":139,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF('Capital base input'!$F$8=$F$8, 'Capital base input'!$F$8, $F$8)&\" - TAB input - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Ausnet - TAB input - Gas DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":2011},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":2012},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":2013},{"$f":"IF(I$11<>\"\",\nIF(INT($G$5+SUM($H$11:H$11))=$G$5+SUM($H$11:H$11), VALUE(LEFT(I$10, 4)), CONCATENATE(LEFT(I$10,4)&\"-\"&IF(MID(I$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(I$10, 3, 2)=\"99\", \"00\", MID(I$10, 3, 2)+1))),\nIF(AND(I$5<>INT(I$5), COUNTA($H$4:H$4)=ROUNDUP(I$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(H$4, 2)=\"99\", LEFT(H$4, 2)+1, LEFT(H$4, 2))&RIGHT(H$4, 2))), CONCATENATE(LEFT(H$4, 2)&RIGHT(H$4, 2)&\"-\"&IF(RIGHT(H$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(H$4, 2)=\"99\", \"00\", RIGHT(H$4, 2)+1))),\nIF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),VALUE(H4+1))))","v":2014},{"$f":"IF(J$11<>\"\",\nIF(INT($G$5+SUM($H$11:I$11))=$G$5+SUM($H$11:I$11), VALUE(LEFT(J$10, 4)), CONCATENATE(LEFT(J$10,4)&\"-\"&IF(MID(J$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(J$10, 3, 2)=\"99\", \"00\", MID(J$10, 3, 2)+1))),\nIF(AND(J$5<>INT(J$5), COUNTA($H$4:I$4)=ROUNDUP(J$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(I$4, 2)=\"99\", LEFT(I$4, 2)+1, LEFT(I$4, 2))&RIGHT(I$4, 2))), CONCATENATE(LEFT(I$4, 2)&RIGHT(I$4, 2)&\"-\"&IF(RIGHT(I$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(I$4, 2)=\"99\", \"00\", RIGHT(I$4, 2)+1))),\nIF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),VALUE(I4+1))))","v":2015},{"$f":"IF(K$11<>\"\",\nIF(INT($G$5+SUM($H$11:J$11))=$G$5+SUM($H$11:J$11), VALUE(LEFT(K$10, 4)), CONCATENATE(LEFT(K$10,4)&\"-\"&IF(MID(K$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(K$10, 3, 2)=\"99\", \"00\", MID(K$10, 3, 2)+1))),\nIF(AND(K$5<>INT(K$5), COUNTA($H$4:J$4)=ROUNDUP(K$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(J$4, 2)=\"99\", LEFT(J$4, 2)+1, LEFT(J$4, 2))&RIGHT(J$4, 2))), CONCATENATE(LEFT(J$4, 2)&RIGHT(J$4, 2)&\"-\"&IF(RIGHT(J$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(J$4, 2)=\"99\", \"00\", RIGHT(J$4, 2)+1))),\nIF(LEN(J4)>4,CONCATENATE(LEFT(J4,4)+1&\"-\"&IF(RIGHT(J4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(J4, 2)=\"99\", \"00\", RIGHT(J4,2)+1)),VALUE(J4+1))))","v":2016},{"$f":"IF(L$11<>\"\",\nIF(INT($G$5+SUM($H$11:K$11))=$G$5+SUM($H$11:K$11), VALUE(LEFT(L$10, 4)), CONCATENATE(LEFT(L$10,4)&\"-\"&IF(MID(L$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(L$10, 3, 2)=\"99\", \"00\", MID(L$10, 3, 2)+1))),\nIF(AND(L$5<>INT(L$5), COUNTA($H$4:K$4)=ROUNDUP(L$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(K$4, 2)=\"99\", LEFT(K$4, 2)+1, LEFT(K$4, 2))&RIGHT(K$4, 2))), CONCATENATE(LEFT(K$4, 2)&RIGHT(K$4, 2)&\"-\"&IF(RIGHT(K$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(K$4, 2)=\"99\", \"00\", RIGHT(K$4, 2)+1))),\nIF(LEN(K4)>4,CONCATENATE(LEFT(K4,4)+1&\"-\"&IF(RIGHT(K4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(K4, 2)=\"99\", \"00\", RIGHT(K4,2)+1)),VALUE(K4+1))))","v":2017},{"$f":"IF(M$11<>\"\",\nIF(INT($G$5+SUM($H$11:L$11))=$G$5+SUM($H$11:L$11), VALUE(LEFT(M$10, 4)), CONCATENATE(LEFT(M$10,4)&\"-\"&IF(MID(M$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(M$10, 3, 2)=\"99\", \"00\", MID(M$10, 3, 2)+1))),\nIF(AND(M$5<>INT(M$5), COUNTA($H$4:L$4)=ROUNDUP(M$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(L$4, 2)=\"99\", LEFT(L$4, 2)+1, LEFT(L$4, 2))&RIGHT(L$4, 2))), CONCATENATE(LEFT(L$4, 2)&RIGHT(L$4, 2)&\"-\"&IF(RIGHT(L$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(L$4, 2)=\"99\", \"00\", RIGHT(L$4, 2)+1))),\nIF(LEN(L4)>4,CONCATENATE(LEFT(L4,4)+1&\"-\"&IF(RIGHT(L4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(L4, 2)=\"99\", \"00\", RIGHT(L4,2)+1)),VALUE(L4+1))))","v":2018},{"$f":"IF(N$11<>\"\",\nIF(INT($G$5+SUM($H$11:M$11))=$G$5+SUM($H$11:M$11), VALUE(LEFT(N$10, 4)), CONCATENATE(LEFT(N$10,4)&\"-\"&IF(MID(N$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(N$10, 3, 2)=\"99\", \"00\", MID(N$10, 3, 2)+1))),\nIF(AND(N$5<>INT(N$5), COUNTA($H$4:M$4)=ROUNDUP(N$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(M$4, 2)=\"99\", LEFT(M$4, 2)+1, LEFT(M$4, 2))&RIGHT(M$4, 2))), CONCATENATE(LEFT(M$4, 2)&RIGHT(M$4, 2)&\"-\"&IF(RIGHT(M$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(M$4, 2)=\"99\", \"00\", RIGHT(M$4, 2)+1))),\nIF(LEN(M4)>4,CONCATENATE(LEFT(M4,4)+1&\"-\"&IF(RIGHT(M4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(M4, 2)=\"99\", \"00\", RIGHT(M4,2)+1)),VALUE(M4+1))))","v":2019},{"$f":"IF(O$11<>\"\",\nIF(INT($G$5+SUM($H$11:N$11))=$G$5+SUM($H$11:N$11), VALUE(LEFT(O$10, 4)), CONCATENATE(LEFT(O$10,4)&\"-\"&IF(MID(O$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(O$10, 3, 2)=\"99\", \"00\", MID(O$10, 3, 2)+1))),\nIF(AND(O$5<>INT(O$5), COUNTA($H$4:N$4)=ROUNDUP(O$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(N$4, 2)=\"99\", LEFT(N$4, 2)+1, LEFT(N$4, 2))&RIGHT(N$4, 2))), CONCATENATE(LEFT(N$4, 2)&RIGHT(N$4, 2)&\"-\"&IF(RIGHT(N$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(N$4, 2)=\"99\", \"00\", RIGHT(N$4, 2)+1))),\nIF(LEN(N4)>4,CONCATENATE(LEFT(N4,4)+1&\"-\"&IF(RIGHT(N4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(N4, 2)=\"99\", \"00\", RIGHT(N4,2)+1)),VALUE(N4+1))))","v":2020},{"$f":"IF(P$11<>\"\",\nIF(INT($G$5+SUM($H$11:O$11))=$G$5+SUM($H$11:O$11), VALUE(LEFT(P$10, 4)), CONCATENATE(LEFT(P$10,4)&\"-\"&IF(MID(P$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(P$10, 3, 2)=\"99\", \"00\", MID(P$10, 3, 2)+1))),\nIF(AND(P$5<>INT(P$5), COUNTA($H$4:O$4)=ROUNDUP(P$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(O$4, 2)=\"99\", LEFT(O$4, 2)+1, LEFT(O$4, 2))&RIGHT(O$4, 2))), CONCATENATE(LEFT(O$4, 2)&RIGHT(O$4, 2)&\"-\"&IF(RIGHT(O$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(O$4, 2)=\"99\", \"00\", RIGHT(O$4, 2)+1))),\nIF(LEN(O4)>4,CONCATENATE(LEFT(O4,4)+1&\"-\"&IF(RIGHT(O4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(O4, 2)=\"99\", \"00\", RIGHT(O4,2)+1)),VALUE(O4+1))))","v":2021},{"$f":"IF(Q$11<>\"\",\nIF(INT($G$5+SUM($H$11:P$11))=$G$5+SUM($H$11:P$11), VALUE(LEFT(Q$10, 4)), CONCATENATE(LEFT(Q$10,4)&\"-\"&IF(MID(Q$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Q$10, 3, 2)=\"99\", \"00\", MID(Q$10, 3, 2)+1))),\nIF(AND(Q$5<>INT(Q$5), COUNTA($H$4:P$4)=ROUNDUP(Q$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(P$4, 2)=\"99\", LEFT(P$4, 2)+1, LEFT(P$4, 2))&RIGHT(P$4, 2))), CONCATENATE(LEFT(P$4, 2)&RIGHT(P$4, 2)&\"-\"&IF(RIGHT(P$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(P$4, 2)=\"99\", \"00\", RIGHT(P$4, 2)+1))),\nIF(LEN(P4)>4,CONCATENATE(LEFT(P4,4)+1&\"-\"&IF(RIGHT(P4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(P4, 2)=\"99\", \"00\", RIGHT(P4,2)+1)),VALUE(P4+1))))","v":2022},{"$f":"IF(R$11<>\"\",\nIF(INT($G$5+SUM($H$11:Q$11))=$G$5+SUM($H$11:Q$11), VALUE(LEFT(R$10, 4)), CONCATENATE(LEFT(R$10,4)&\"-\"&IF(MID(R$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(R$10, 3, 2)=\"99\", \"00\", MID(R$10, 3, 2)+1))),\nIF(AND(R$5<>INT(R$5), COUNTA($H$4:Q$4)=ROUNDUP(R$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Q$4, 2)=\"99\", LEFT(Q$4, 2)+1, LEFT(Q$4, 2))&RIGHT(Q$4, 2))), CONCATENATE(LEFT(Q$4, 2)&RIGHT(Q$4, 2)&\"-\"&IF(RIGHT(Q$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Q$4, 2)=\"99\", \"00\", RIGHT(Q$4, 2)+1))),\nIF(LEN(Q4)>4,CONCATENATE(LEFT(Q4,4)+1&\"-\"&IF(RIGHT(Q4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Q4, 2)=\"99\", \"00\", RIGHT(Q4,2)+1)),VALUE(Q4+1))))","v":2023},{"$f":"IF(S$11<>\"\",\nIF(INT($G$5+SUM($H$11:R$11))=$G$5+SUM($H$11:R$11), VALUE(LEFT(S$10, 4)), CONCATENATE(LEFT(S$10,4)&\"-\"&IF(MID(S$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(S$10, 3, 2)=\"99\", \"00\", MID(S$10, 3, 2)+1))),\nIF(AND(S$5<>INT(S$5), COUNTA($H$4:R$4)=ROUNDUP(S$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(R$4, 2)=\"99\", LEFT(R$4, 2)+1, LEFT(R$4, 2))&RIGHT(R$4, 2))), CONCATENATE(LEFT(R$4, 2)&RIGHT(R$4, 2)&\"-\"&IF(RIGHT(R$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(R$4, 2)=\"99\", \"00\", RIGHT(R$4, 2)+1))),\nIF(LEN(R4)>4,CONCATENATE(LEFT(R4,4)+1&\"-\"&IF(RIGHT(R4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(R4, 2)=\"99\", \"00\", RIGHT(R4,2)+1)),VALUE(R4+1))))","v":"2023-24"},{"$f":"IF(T$11<>\"\",\nIF(INT($G$5+SUM($H$11:S$11))=$G$5+SUM($H$11:S$11), VALUE(LEFT(T$10, 4)), CONCATENATE(LEFT(T$10,4)&\"-\"&IF(MID(T$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(T$10, 3, 2)=\"99\", \"00\", MID(T$10, 3, 2)+1))),\nIF(AND(T$5<>INT(T$5), COUNTA($H$4:S$4)=ROUNDUP(T$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(S$4, 2)=\"99\", LEFT(S$4, 2)+1, LEFT(S$4, 2))&RIGHT(S$4, 2))), CONCATENATE(LEFT(S$4, 2)&RIGHT(S$4, 2)&\"-\"&IF(RIGHT(S$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(S$4, 2)=\"99\", \"00\", RIGHT(S$4, 2)+1))),\nIF(LEN(S4)>4,CONCATENATE(LEFT(S4,4)+1&\"-\"&IF(RIGHT(S4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(S4, 2)=\"99\", \"00\", RIGHT(S4,2)+1)),VALUE(S4+1))))","v":"2024-25"},{"$f":"IF(U$11<>\"\",\nIF(INT($G$5+SUM($H$11:T$11))=$G$5+SUM($H$11:T$11), VALUE(LEFT(U$10, 4)), CONCATENATE(LEFT(U$10,4)&\"-\"&IF(MID(U$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(U$10, 3, 2)=\"99\", \"00\", MID(U$10, 3, 2)+1))),\nIF(AND(U$5<>INT(U$5), COUNTA($H$4:T$4)=ROUNDUP(U$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(T$4, 2)=\"99\", LEFT(T$4, 2)+1, LEFT(T$4, 2))&RIGHT(T$4, 2))), CONCATENATE(LEFT(T$4, 2)&RIGHT(T$4, 2)&\"-\"&IF(RIGHT(T$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(T$4, 2)=\"99\", \"00\", RIGHT(T$4, 2)+1))),\nIF(LEN(T4)>4,CONCATENATE(LEFT(T4,4)+1&\"-\"&IF(RIGHT(T4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(T4, 2)=\"99\", \"00\", RIGHT(T4,2)+1)),VALUE(T4+1))))","v":"2025-26"},{"$f":"IF(V$11<>\"\",\nIF(INT($G$5+SUM($H$11:U$11))=$G$5+SUM($H$11:U$11), VALUE(LEFT(V$10, 4)), CONCATENATE(LEFT(V$10,4)&\"-\"&IF(MID(V$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(V$10, 3, 2)=\"99\", \"00\", MID(V$10, 3, 2)+1))),\nIF(AND(V$5<>INT(V$5), COUNTA($H$4:U$4)=ROUNDUP(V$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(U$4, 2)=\"99\", LEFT(U$4, 2)+1, LEFT(U$4, 2))&RIGHT(U$4, 2))), CONCATENATE(LEFT(U$4, 2)&RIGHT(U$4, 2)&\"-\"&IF(RIGHT(U$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(U$4, 2)=\"99\", \"00\", RIGHT(U$4, 2)+1))),\nIF(LEN(U4)>4,CONCATENATE(LEFT(U4,4)+1&\"-\"&IF(RIGHT(U4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(U4, 2)=\"99\", \"00\", RIGHT(U4,2)+1)),VALUE(U4+1))))","v":"2026-27"},{"$f":"IF(W$11<>\"\",\nIF(INT($G$5+SUM($H$11:V$11))=$G$5+SUM($H$11:V$11), VALUE(LEFT(W$10, 4)), CONCATENATE(LEFT(W$10,4)&\"-\"&IF(MID(W$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(W$10, 3, 2)=\"99\", \"00\", MID(W$10, 3, 2)+1))),\nIF(AND(W$5<>INT(W$5), COUNTA($H$4:V$4)=ROUNDUP(W$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(V$4, 2)=\"99\", LEFT(V$4, 2)+1, LEFT(V$4, 2))&RIGHT(V$4, 2))), CONCATENATE(LEFT(V$4, 2)&RIGHT(V$4, 2)&\"-\"&IF(RIGHT(V$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(V$4, 2)=\"99\", \"00\", RIGHT(V$4, 2)+1))),\nIF(LEN(V4)>4,CONCATENATE(LEFT(V4,4)+1&\"-\"&IF(RIGHT(V4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(V4, 2)=\"99\", \"00\", RIGHT(V4,2)+1)),VALUE(V4+1))))","v":"2027-28"},{"$f":"IF(X$11<>\"\",\nIF(INT($G$5+SUM($H$11:W$11))=$G$5+SUM($H$11:W$11), VALUE(LEFT(X$10, 4)), CONCATENATE(LEFT(X$10,4)&\"-\"&IF(MID(X$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(X$10, 3, 2)=\"99\", \"00\", MID(X$10, 3, 2)+1))),\nIF(AND(X$5<>INT(X$5), COUNTA($H$4:W$4)=ROUNDUP(X$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(W$4, 2)=\"99\", LEFT(W$4, 2)+1, LEFT(W$4, 2))&RIGHT(W$4, 2))), CONCATENATE(LEFT(W$4, 2)&RIGHT(W$4, 2)&\"-\"&IF(RIGHT(W$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(W$4, 2)=\"99\", \"00\", RIGHT(W$4, 2)+1))),\nIF(LEN(W4)>4,CONCATENATE(LEFT(W4,4)+1&\"-\"&IF(RIGHT(W4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(W4, 2)=\"99\", \"00\", RIGHT(W4,2)+1)),VALUE(W4+1))))","v":"2028-29"},{"$f":"IF(Y$11<>\"\",\nIF(INT($G$5+SUM($H$11:X$11))=$G$5+SUM($H$11:X$11), VALUE(LEFT(Y$10, 4)), CONCATENATE(LEFT(Y$10,4)&\"-\"&IF(MID(Y$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Y$10, 3, 2)=\"99\", \"00\", MID(Y$10, 3, 2)+1))),\nIF(AND(Y$5<>INT(Y$5), COUNTA($H$4:X$4)=ROUNDUP(Y$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(X$4, 2)=\"99\", LEFT(X$4, 2)+1, LEFT(X$4, 2))&RIGHT(X$4, 2))), CONCATENATE(LEFT(X$4, 2)&RIGHT(X$4, 2)&\"-\"&IF(RIGHT(X$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(X$4, 2)=\"99\", \"00\", RIGHT(X$4, 2)+1))),\nIF(LEN(X4)>4,CONCATENATE(LEFT(X4,4)+1&\"-\"&IF(RIGHT(X4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(X4, 2)=\"99\", \"00\", RIGHT(X4,2)+1)),VALUE(X4+1))))","v":"2029-30"},{"$f":"IF(Z$11<>\"\",\nIF(INT($G$5+SUM($H$11:Y$11))=$G$5+SUM($H$11:Y$11), VALUE(LEFT(Z$10, 4)), CONCATENATE(LEFT(Z$10,4)&\"-\"&IF(MID(Z$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(Z$10, 3, 2)=\"99\", \"00\", MID(Z$10, 3, 2)+1))),\nIF(AND(Z$5<>INT(Z$5), COUNTA($H$4:Y$4)=ROUNDUP(Z$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Y$4, 2)=\"99\", LEFT(Y$4, 2)+1, LEFT(Y$4, 2))&RIGHT(Y$4, 2))), CONCATENATE(LEFT(Y$4, 2)&RIGHT(Y$4, 2)&\"-\"&IF(RIGHT(Y$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Y$4, 2)=\"99\", \"00\", RIGHT(Y$4, 2)+1))),\nIF(LEN(Y4)>4,CONCATENATE(LEFT(Y4,4)+1&\"-\"&IF(RIGHT(Y4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Y4, 2)=\"99\", \"00\", RIGHT(Y4,2)+1)),VALUE(Y4+1))))","v":"2030-31"},{"$f":"IF(AA$11<>\"\",\nIF(INT($G$5+SUM($H$11:Z$11))=$G$5+SUM($H$11:Z$11), VALUE(LEFT(AA$10, 4)), CONCATENATE(LEFT(AA$10,4)&\"-\"&IF(MID(AA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AA$10, 3, 2)=\"99\", \"00\", MID(AA$10, 3, 2)+1))),\nIF(AND(AA$5<>INT(AA$5), COUNTA($H$4:Z$4)=ROUNDUP(AA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(Z$4, 2)=\"99\", LEFT(Z$4, 2)+1, LEFT(Z$4, 2))&RIGHT(Z$4, 2))), CONCATENATE(LEFT(Z$4, 2)&RIGHT(Z$4, 2)&\"-\"&IF(RIGHT(Z$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(Z$4, 2)=\"99\", \"00\", RIGHT(Z$4, 2)+1))),\nIF(LEN(Z4)>4,CONCATENATE(LEFT(Z4,4)+1&\"-\"&IF(RIGHT(Z4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(Z4, 2)=\"99\", \"00\", RIGHT(Z4,2)+1)),VALUE(Z4+1))))","v":"2031-32"},{"$f":"IF(AB$11<>\"\",\nIF(INT($G$5+SUM($H$11:AA$11))=$G$5+SUM($H$11:AA$11), VALUE(LEFT(AB$10, 4)), CONCATENATE(LEFT(AB$10,4)&\"-\"&IF(MID(AB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AB$10, 3, 2)=\"99\", \"00\", MID(AB$10, 3, 2)+1))),\nIF(AND(AB$5<>INT(AB$5), COUNTA($H$4:AA$4)=ROUNDUP(AB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AA$4, 2)=\"99\", LEFT(AA$4, 2)+1, LEFT(AA$4, 2))&RIGHT(AA$4, 2))), CONCATENATE(LEFT(AA$4, 2)&RIGHT(AA$4, 2)&\"-\"&IF(RIGHT(AA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AA$4, 2)=\"99\", \"00\", RIGHT(AA$4, 2)+1))),\nIF(LEN(AA4)>4,CONCATENATE(LEFT(AA4,4)+1&\"-\"&IF(RIGHT(AA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AA4, 2)=\"99\", \"00\", RIGHT(AA4,2)+1)),VALUE(AA4+1))))","v":"2032-33"},{"$f":"IF(AC$11<>\"\",\nIF(INT($G$5+SUM($H$11:AB$11))=$G$5+SUM($H$11:AB$11), VALUE(LEFT(AC$10, 4)), CONCATENATE(LEFT(AC$10,4)&\"-\"&IF(MID(AC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AC$10, 3, 2)=\"99\", \"00\", MID(AC$10, 3, 2)+1))),\nIF(AND(AC$5<>INT(AC$5), COUNTA($H$4:AB$4)=ROUNDUP(AC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AB$4, 2)=\"99\", LEFT(AB$4, 2)+1, LEFT(AB$4, 2))&RIGHT(AB$4, 2))), CONCATENATE(LEFT(AB$4, 2)&RIGHT(AB$4, 2)&\"-\"&IF(RIGHT(AB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AB$4, 2)=\"99\", \"00\", RIGHT(AB$4, 2)+1))),\nIF(LEN(AB4)>4,CONCATENATE(LEFT(AB4,4)+1&\"-\"&IF(RIGHT(AB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AB4, 2)=\"99\", \"00\", RIGHT(AB4,2)+1)),VALUE(AB4+1))))","v":"2033-34"},{"$f":"IF(AD$11<>\"\",\nIF(INT($G$5+SUM($H$11:AC$11))=$G$5+SUM($H$11:AC$11), VALUE(LEFT(AD$10, 4)), CONCATENATE(LEFT(AD$10,4)&\"-\"&IF(MID(AD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AD$10, 3, 2)=\"99\", \"00\", MID(AD$10, 3, 2)+1))),\nIF(AND(AD$5<>INT(AD$5), COUNTA($H$4:AC$4)=ROUNDUP(AD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AC$4, 2)=\"99\", LEFT(AC$4, 2)+1, LEFT(AC$4, 2))&RIGHT(AC$4, 2))), CONCATENATE(LEFT(AC$4, 2)&RIGHT(AC$4, 2)&\"-\"&IF(RIGHT(AC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AC$4, 2)=\"99\", \"00\", RIGHT(AC$4, 2)+1))),\nIF(LEN(AC4)>4,CONCATENATE(LEFT(AC4,4)+1&\"-\"&IF(RIGHT(AC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AC4, 2)=\"99\", \"00\", RIGHT(AC4,2)+1)),VALUE(AC4+1))))","v":"2034-35"},{"$f":"IF(AE$11<>\"\",\nIF(INT($G$5+SUM($H$11:AD$11))=$G$5+SUM($H$11:AD$11), VALUE(LEFT(AE$10, 4)), CONCATENATE(LEFT(AE$10,4)&\"-\"&IF(MID(AE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AE$10, 3, 2)=\"99\", \"00\", MID(AE$10, 3, 2)+1))),\nIF(AND(AE$5<>INT(AE$5), COUNTA($H$4:AD$4)=ROUNDUP(AE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AD$4, 2)=\"99\", LEFT(AD$4, 2)+1, LEFT(AD$4, 2))&RIGHT(AD$4, 2))), CONCATENATE(LEFT(AD$4, 2)&RIGHT(AD$4, 2)&\"-\"&IF(RIGHT(AD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AD$4, 2)=\"99\", \"00\", RIGHT(AD$4, 2)+1))),\nIF(LEN(AD4)>4,CONCATENATE(LEFT(AD4,4)+1&\"-\"&IF(RIGHT(AD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AD4, 2)=\"99\", \"00\", RIGHT(AD4,2)+1)),VALUE(AD4+1))))","v":"2035-36"},{"$f":"IF(AF$11<>\"\",\nIF(INT($G$5+SUM($H$11:AE$11))=$G$5+SUM($H$11:AE$11), VALUE(LEFT(AF$10, 4)), CONCATENATE(LEFT(AF$10,4)&\"-\"&IF(MID(AF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AF$10, 3, 2)=\"99\", \"00\", MID(AF$10, 3, 2)+1))),\nIF(AND(AF$5<>INT(AF$5), COUNTA($H$4:AE$4)=ROUNDUP(AF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AE$4, 2)=\"99\", LEFT(AE$4, 2)+1, LEFT(AE$4, 2))&RIGHT(AE$4, 2))), CONCATENATE(LEFT(AE$4, 2)&RIGHT(AE$4, 2)&\"-\"&IF(RIGHT(AE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AE$4, 2)=\"99\", \"00\", RIGHT(AE$4, 2)+1))),\nIF(LEN(AE4)>4,CONCATENATE(LEFT(AE4,4)+1&\"-\"&IF(RIGHT(AE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AE4, 2)=\"99\", \"00\", RIGHT(AE4,2)+1)),VALUE(AE4+1))))","v":"2036-37"},{"$f":"IF(AG$11<>\"\",\nIF(INT($G$5+SUM($H$11:AF$11))=$G$5+SUM($H$11:AF$11), VALUE(LEFT(AG$10, 4)), CONCATENATE(LEFT(AG$10,4)&\"-\"&IF(MID(AG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AG$10, 3, 2)=\"99\", \"00\", MID(AG$10, 3, 2)+1))),\nIF(AND(AG$5<>INT(AG$5), COUNTA($H$4:AF$4)=ROUNDUP(AG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AF$4, 2)=\"99\", LEFT(AF$4, 2)+1, LEFT(AF$4, 2))&RIGHT(AF$4, 2))), CONCATENATE(LEFT(AF$4, 2)&RIGHT(AF$4, 2)&\"-\"&IF(RIGHT(AF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AF$4, 2)=\"99\", \"00\", RIGHT(AF$4, 2)+1))),\nIF(LEN(AF4)>4,CONCATENATE(LEFT(AF4,4)+1&\"-\"&IF(RIGHT(AF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AF4, 2)=\"99\", \"00\", RIGHT(AF4,2)+1)),VALUE(AF4+1))))","v":"2037-38"},{"$f":"IF(AH$11<>\"\",\nIF(INT($G$5+SUM($H$11:AG$11))=$G$5+SUM($H$11:AG$11), VALUE(LEFT(AH$10, 4)), CONCATENATE(LEFT(AH$10,4)&\"-\"&IF(MID(AH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AH$10, 3, 2)=\"99\", \"00\", MID(AH$10, 3, 2)+1))),\nIF(AND(AH$5<>INT(AH$5), COUNTA($H$4:AG$4)=ROUNDUP(AH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AG$4, 2)=\"99\", LEFT(AG$4, 2)+1, LEFT(AG$4, 2))&RIGHT(AG$4, 2))), CONCATENATE(LEFT(AG$4, 2)&RIGHT(AG$4, 2)&\"-\"&IF(RIGHT(AG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AG$4, 2)=\"99\", \"00\", RIGHT(AG$4, 2)+1))),\nIF(LEN(AG4)>4,CONCATENATE(LEFT(AG4,4)+1&\"-\"&IF(RIGHT(AG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AG4, 2)=\"99\", \"00\", RIGHT(AG4,2)+1)),VALUE(AG4+1))))","v":"2038-39"},{"$f":"IF(AI$11<>\"\",\nIF(INT($G$5+SUM($H$11:AH$11))=$G$5+SUM($H$11:AH$11), VALUE(LEFT(AI$10, 4)), CONCATENATE(LEFT(AI$10,4)&\"-\"&IF(MID(AI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AI$10, 3, 2)=\"99\", \"00\", MID(AI$10, 3, 2)+1))),\nIF(AND(AI$5<>INT(AI$5), COUNTA($H$4:AH$4)=ROUNDUP(AI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AH$4, 2)=\"99\", LEFT(AH$4, 2)+1, LEFT(AH$4, 2))&RIGHT(AH$4, 2))), CONCATENATE(LEFT(AH$4, 2)&RIGHT(AH$4, 2)&\"-\"&IF(RIGHT(AH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AH$4, 2)=\"99\", \"00\", RIGHT(AH$4, 2)+1))),\nIF(LEN(AH4)>4,CONCATENATE(LEFT(AH4,4)+1&\"-\"&IF(RIGHT(AH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AH4, 2)=\"99\", \"00\", RIGHT(AH4,2)+1)),VALUE(AH4+1))))","v":"2039-40"},{"$f":"IF(AJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AI$11))=$G$5+SUM($H$11:AI$11), VALUE(LEFT(AJ$10, 4)), CONCATENATE(LEFT(AJ$10,4)&\"-\"&IF(MID(AJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AJ$10, 3, 2)=\"99\", \"00\", MID(AJ$10, 3, 2)+1))),\nIF(AND(AJ$5<>INT(AJ$5), COUNTA($H$4:AI$4)=ROUNDUP(AJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AI$4, 2)=\"99\", LEFT(AI$4, 2)+1, LEFT(AI$4, 2))&RIGHT(AI$4, 2))), CONCATENATE(LEFT(AI$4, 2)&RIGHT(AI$4, 2)&\"-\"&IF(RIGHT(AI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AI$4, 2)=\"99\", \"00\", RIGHT(AI$4, 2)+1))),\nIF(LEN(AI4)>4,CONCATENATE(LEFT(AI4,4)+1&\"-\"&IF(RIGHT(AI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AI4, 2)=\"99\", \"00\", RIGHT(AI4,2)+1)),VALUE(AI4+1))))","v":"2040-41"},{"$f":"IF(AK$11<>\"\",\nIF(INT($G$5+SUM($H$11:AJ$11))=$G$5+SUM($H$11:AJ$11), VALUE(LEFT(AK$10, 4)), CONCATENATE(LEFT(AK$10,4)&\"-\"&IF(MID(AK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AK$10, 3, 2)=\"99\", \"00\", MID(AK$10, 3, 2)+1))),\nIF(AND(AK$5<>INT(AK$5), COUNTA($H$4:AJ$4)=ROUNDUP(AK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AJ$4, 2)=\"99\", LEFT(AJ$4, 2)+1, LEFT(AJ$4, 2))&RIGHT(AJ$4, 2))), CONCATENATE(LEFT(AJ$4, 2)&RIGHT(AJ$4, 2)&\"-\"&IF(RIGHT(AJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AJ$4, 2)=\"99\", \"00\", RIGHT(AJ$4, 2)+1))),\nIF(LEN(AJ4)>4,CONCATENATE(LEFT(AJ4,4)+1&\"-\"&IF(RIGHT(AJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AJ4, 2)=\"99\", \"00\", RIGHT(AJ4,2)+1)),VALUE(AJ4+1))))","v":"2041-42"},{"$f":"IF(AL$11<>\"\",\nIF(INT($G$5+SUM($H$11:AK$11))=$G$5+SUM($H$11:AK$11), VALUE(LEFT(AL$10, 4)), CONCATENATE(LEFT(AL$10,4)&\"-\"&IF(MID(AL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AL$10, 3, 2)=\"99\", \"00\", MID(AL$10, 3, 2)+1))),\nIF(AND(AL$5<>INT(AL$5), COUNTA($H$4:AK$4)=ROUNDUP(AL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AK$4, 2)=\"99\", LEFT(AK$4, 2)+1, LEFT(AK$4, 2))&RIGHT(AK$4, 2))), CONCATENATE(LEFT(AK$4, 2)&RIGHT(AK$4, 2)&\"-\"&IF(RIGHT(AK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AK$4, 2)=\"99\", \"00\", RIGHT(AK$4, 2)+1))),\nIF(LEN(AK4)>4,CONCATENATE(LEFT(AK4,4)+1&\"-\"&IF(RIGHT(AK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AK4, 2)=\"99\", \"00\", RIGHT(AK4,2)+1)),VALUE(AK4+1))))","v":"2042-43"},{"$f":"IF(AM$11<>\"\",\nIF(INT($G$5+SUM($H$11:AL$11))=$G$5+SUM($H$11:AL$11), VALUE(LEFT(AM$10, 4)), CONCATENATE(LEFT(AM$10,4)&\"-\"&IF(MID(AM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AM$10, 3, 2)=\"99\", \"00\", MID(AM$10, 3, 2)+1))),\nIF(AND(AM$5<>INT(AM$5), COUNTA($H$4:AL$4)=ROUNDUP(AM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AL$4, 2)=\"99\", LEFT(AL$4, 2)+1, LEFT(AL$4, 2))&RIGHT(AL$4, 2))), CONCATENATE(LEFT(AL$4, 2)&RIGHT(AL$4, 2)&\"-\"&IF(RIGHT(AL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AL$4, 2)=\"99\", \"00\", RIGHT(AL$4, 2)+1))),\nIF(LEN(AL4)>4,CONCATENATE(LEFT(AL4,4)+1&\"-\"&IF(RIGHT(AL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AL4, 2)=\"99\", \"00\", RIGHT(AL4,2)+1)),VALUE(AL4+1))))","v":"2043-44"},{"$f":"IF(AN$11<>\"\",\nIF(INT($G$5+SUM($H$11:AM$11))=$G$5+SUM($H$11:AM$11), VALUE(LEFT(AN$10, 4)), CONCATENATE(LEFT(AN$10,4)&\"-\"&IF(MID(AN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AN$10, 3, 2)=\"99\", \"00\", MID(AN$10, 3, 2)+1))),\nIF(AND(AN$5<>INT(AN$5), COUNTA($H$4:AM$4)=ROUNDUP(AN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AM$4, 2)=\"99\", LEFT(AM$4, 2)+1, LEFT(AM$4, 2))&RIGHT(AM$4, 2))), CONCATENATE(LEFT(AM$4, 2)&RIGHT(AM$4, 2)&\"-\"&IF(RIGHT(AM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AM$4, 2)=\"99\", \"00\", RIGHT(AM$4, 2)+1))),\nIF(LEN(AM4)>4,CONCATENATE(LEFT(AM4,4)+1&\"-\"&IF(RIGHT(AM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AM4, 2)=\"99\", \"00\", RIGHT(AM4,2)+1)),VALUE(AM4+1))))","v":"2044-45"},{"$f":"IF(AO$11<>\"\",\nIF(INT($G$5+SUM($H$11:AN$11))=$G$5+SUM($H$11:AN$11), VALUE(LEFT(AO$10, 4)), CONCATENATE(LEFT(AO$10,4)&\"-\"&IF(MID(AO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AO$10, 3, 2)=\"99\", \"00\", MID(AO$10, 3, 2)+1))),\nIF(AND(AO$5<>INT(AO$5), COUNTA($H$4:AN$4)=ROUNDUP(AO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AN$4, 2)=\"99\", LEFT(AN$4, 2)+1, LEFT(AN$4, 2))&RIGHT(AN$4, 2))), CONCATENATE(LEFT(AN$4, 2)&RIGHT(AN$4, 2)&\"-\"&IF(RIGHT(AN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AN$4, 2)=\"99\", \"00\", RIGHT(AN$4, 2)+1))),\nIF(LEN(AN4)>4,CONCATENATE(LEFT(AN4,4)+1&\"-\"&IF(RIGHT(AN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AN4, 2)=\"99\", \"00\", RIGHT(AN4,2)+1)),VALUE(AN4+1))))","v":"2045-46"},{"$f":"IF(AP$11<>\"\",\nIF(INT($G$5+SUM($H$11:AO$11))=$G$5+SUM($H$11:AO$11), VALUE(LEFT(AP$10, 4)), CONCATENATE(LEFT(AP$10,4)&\"-\"&IF(MID(AP$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AP$10, 3, 2)=\"99\", \"00\", MID(AP$10, 3, 2)+1))),\nIF(AND(AP$5<>INT(AP$5), COUNTA($H$4:AO$4)=ROUNDUP(AP$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AO$4, 2)=\"99\", LEFT(AO$4, 2)+1, LEFT(AO$4, 2))&RIGHT(AO$4, 2))), CONCATENATE(LEFT(AO$4, 2)&RIGHT(AO$4, 2)&\"-\"&IF(RIGHT(AO$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AO$4, 2)=\"99\", \"00\", RIGHT(AO$4, 2)+1))),\nIF(LEN(AO4)>4,CONCATENATE(LEFT(AO4,4)+1&\"-\"&IF(RIGHT(AO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AO4, 2)=\"99\", \"00\", RIGHT(AO4,2)+1)),VALUE(AO4+1))))","v":"2046-47"},{"$f":"IF(AQ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AP$11))=$G$5+SUM($H$11:AP$11), VALUE(LEFT(AQ$10, 4)), CONCATENATE(LEFT(AQ$10,4)&\"-\"&IF(MID(AQ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AQ$10, 3, 2)=\"99\", \"00\", MID(AQ$10, 3, 2)+1))),\nIF(AND(AQ$5<>INT(AQ$5), COUNTA($H$4:AP$4)=ROUNDUP(AQ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AP$4, 2)=\"99\", LEFT(AP$4, 2)+1, LEFT(AP$4, 2))&RIGHT(AP$4, 2))), CONCATENATE(LEFT(AP$4, 2)&RIGHT(AP$4, 2)&\"-\"&IF(RIGHT(AP$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AP$4, 2)=\"99\", \"00\", RIGHT(AP$4, 2)+1))),\nIF(LEN(AP4)>4,CONCATENATE(LEFT(AP4,4)+1&\"-\"&IF(RIGHT(AP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AP4, 2)=\"99\", \"00\", RIGHT(AP4,2)+1)),VALUE(AP4+1))))","v":"2047-48"},{"$f":"IF(AR$11<>\"\",\nIF(INT($G$5+SUM($H$11:AQ$11))=$G$5+SUM($H$11:AQ$11), VALUE(LEFT(AR$10, 4)), CONCATENATE(LEFT(AR$10,4)&\"-\"&IF(MID(AR$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AR$10, 3, 2)=\"99\", \"00\", MID(AR$10, 3, 2)+1))),\nIF(AND(AR$5<>INT(AR$5), COUNTA($H$4:AQ$4)=ROUNDUP(AR$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AQ$4, 2)=\"99\", LEFT(AQ$4, 2)+1, LEFT(AQ$4, 2))&RIGHT(AQ$4, 2))), CONCATENATE(LEFT(AQ$4, 2)&RIGHT(AQ$4, 2)&\"-\"&IF(RIGHT(AQ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AQ$4, 2)=\"99\", \"00\", RIGHT(AQ$4, 2)+1))),\nIF(LEN(AQ4)>4,CONCATENATE(LEFT(AQ4,4)+1&\"-\"&IF(RIGHT(AQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AQ4, 2)=\"99\", \"00\", RIGHT(AQ4,2)+1)),VALUE(AQ4+1))))","v":"2048-49"},{"$f":"IF(AS$11<>\"\",\nIF(INT($G$5+SUM($H$11:AR$11))=$G$5+SUM($H$11:AR$11), VALUE(LEFT(AS$10, 4)), CONCATENATE(LEFT(AS$10,4)&\"-\"&IF(MID(AS$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AS$10, 3, 2)=\"99\", \"00\", MID(AS$10, 3, 2)+1))),\nIF(AND(AS$5<>INT(AS$5), COUNTA($H$4:AR$4)=ROUNDUP(AS$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AR$4, 2)=\"99\", LEFT(AR$4, 2)+1, LEFT(AR$4, 2))&RIGHT(AR$4, 2))), CONCATENATE(LEFT(AR$4, 2)&RIGHT(AR$4, 2)&\"-\"&IF(RIGHT(AR$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AR$4, 2)=\"99\", \"00\", RIGHT(AR$4, 2)+1))),\nIF(LEN(AR4)>4,CONCATENATE(LEFT(AR4,4)+1&\"-\"&IF(RIGHT(AR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AR4, 2)=\"99\", \"00\", RIGHT(AR4,2)+1)),VALUE(AR4+1))))","v":"2049-50"},{"$f":"IF(AT$11<>\"\",\nIF(INT($G$5+SUM($H$11:AS$11))=$G$5+SUM($H$11:AS$11), VALUE(LEFT(AT$10, 4)), CONCATENATE(LEFT(AT$10,4)&\"-\"&IF(MID(AT$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AT$10, 3, 2)=\"99\", \"00\", MID(AT$10, 3, 2)+1))),\nIF(AND(AT$5<>INT(AT$5), COUNTA($H$4:AS$4)=ROUNDUP(AT$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AS$4, 2)=\"99\", LEFT(AS$4, 2)+1, LEFT(AS$4, 2))&RIGHT(AS$4, 2))), CONCATENATE(LEFT(AS$4, 2)&RIGHT(AS$4, 2)&\"-\"&IF(RIGHT(AS$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AS$4, 2)=\"99\", \"00\", RIGHT(AS$4, 2)+1))),\nIF(LEN(AS4)>4,CONCATENATE(LEFT(AS4,4)+1&\"-\"&IF(RIGHT(AS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AS4, 2)=\"99\", \"00\", RIGHT(AS4,2)+1)),VALUE(AS4+1))))","v":"2050-51"},{"$f":"IF(AU$11<>\"\",\nIF(INT($G$5+SUM($H$11:AT$11))=$G$5+SUM($H$11:AT$11), VALUE(LEFT(AU$10, 4)), CONCATENATE(LEFT(AU$10,4)&\"-\"&IF(MID(AU$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AU$10, 3, 2)=\"99\", \"00\", MID(AU$10, 3, 2)+1))),\nIF(AND(AU$5<>INT(AU$5), COUNTA($H$4:AT$4)=ROUNDUP(AU$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AT$4, 2)=\"99\", LEFT(AT$4, 2)+1, LEFT(AT$4, 2))&RIGHT(AT$4, 2))), CONCATENATE(LEFT(AT$4, 2)&RIGHT(AT$4, 2)&\"-\"&IF(RIGHT(AT$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AT$4, 2)=\"99\", \"00\", RIGHT(AT$4, 2)+1))),\nIF(LEN(AT4)>4,CONCATENATE(LEFT(AT4,4)+1&\"-\"&IF(RIGHT(AT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AT4, 2)=\"99\", \"00\", RIGHT(AT4,2)+1)),VALUE(AT4+1))))","v":"2051-52"},{"$f":"IF(AV$11<>\"\",\nIF(INT($G$5+SUM($H$11:AU$11))=$G$5+SUM($H$11:AU$11), VALUE(LEFT(AV$10, 4)), CONCATENATE(LEFT(AV$10,4)&\"-\"&IF(MID(AV$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AV$10, 3, 2)=\"99\", \"00\", MID(AV$10, 3, 2)+1))),\nIF(AND(AV$5<>INT(AV$5), COUNTA($H$4:AU$4)=ROUNDUP(AV$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AU$4, 2)=\"99\", LEFT(AU$4, 2)+1, LEFT(AU$4, 2))&RIGHT(AU$4, 2))), CONCATENATE(LEFT(AU$4, 2)&RIGHT(AU$4, 2)&\"-\"&IF(RIGHT(AU$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AU$4, 2)=\"99\", \"00\", RIGHT(AU$4, 2)+1))),\nIF(LEN(AU4)>4,CONCATENATE(LEFT(AU4,4)+1&\"-\"&IF(RIGHT(AU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AU4, 2)=\"99\", \"00\", RIGHT(AU4,2)+1)),VALUE(AU4+1))))","v":"2052-53"},{"$f":"IF(AW$11<>\"\",\nIF(INT($G$5+SUM($H$11:AV$11))=$G$5+SUM($H$11:AV$11), VALUE(LEFT(AW$10, 4)), CONCATENATE(LEFT(AW$10,4)&\"-\"&IF(MID(AW$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AW$10, 3, 2)=\"99\", \"00\", MID(AW$10, 3, 2)+1))),\nIF(AND(AW$5<>INT(AW$5), COUNTA($H$4:AV$4)=ROUNDUP(AW$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AV$4, 2)=\"99\", LEFT(AV$4, 2)+1, LEFT(AV$4, 2))&RIGHT(AV$4, 2))), CONCATENATE(LEFT(AV$4, 2)&RIGHT(AV$4, 2)&\"-\"&IF(RIGHT(AV$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AV$4, 2)=\"99\", \"00\", RIGHT(AV$4, 2)+1))),\nIF(LEN(AV4)>4,CONCATENATE(LEFT(AV4,4)+1&\"-\"&IF(RIGHT(AV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AV4, 2)=\"99\", \"00\", RIGHT(AV4,2)+1)),VALUE(AV4+1))))","v":"2053-54"},{"$f":"IF(AX$11<>\"\",\nIF(INT($G$5+SUM($H$11:AW$11))=$G$5+SUM($H$11:AW$11), VALUE(LEFT(AX$10, 4)), CONCATENATE(LEFT(AX$10,4)&\"-\"&IF(MID(AX$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AX$10, 3, 2)=\"99\", \"00\", MID(AX$10, 3, 2)+1))),\nIF(AND(AX$5<>INT(AX$5), COUNTA($H$4:AW$4)=ROUNDUP(AX$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AW$4, 2)=\"99\", LEFT(AW$4, 2)+1, LEFT(AW$4, 2))&RIGHT(AW$4, 2))), CONCATENATE(LEFT(AW$4, 2)&RIGHT(AW$4, 2)&\"-\"&IF(RIGHT(AW$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AW$4, 2)=\"99\", \"00\", RIGHT(AW$4, 2)+1))),\nIF(LEN(AW4)>4,CONCATENATE(LEFT(AW4,4)+1&\"-\"&IF(RIGHT(AW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AW4, 2)=\"99\", \"00\", RIGHT(AW4,2)+1)),VALUE(AW4+1))))","v":"2054-55"},{"$f":"IF(AY$11<>\"\",\nIF(INT($G$5+SUM($H$11:AX$11))=$G$5+SUM($H$11:AX$11), VALUE(LEFT(AY$10, 4)), CONCATENATE(LEFT(AY$10,4)&\"-\"&IF(MID(AY$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AY$10, 3, 2)=\"99\", \"00\", MID(AY$10, 3, 2)+1))),\nIF(AND(AY$5<>INT(AY$5), COUNTA($H$4:AX$4)=ROUNDUP(AY$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AX$4, 2)=\"99\", LEFT(AX$4, 2)+1, LEFT(AX$4, 2))&RIGHT(AX$4, 2))), CONCATENATE(LEFT(AX$4, 2)&RIGHT(AX$4, 2)&\"-\"&IF(RIGHT(AX$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AX$4, 2)=\"99\", \"00\", RIGHT(AX$4, 2)+1))),\nIF(LEN(AX4)>4,CONCATENATE(LEFT(AX4,4)+1&\"-\"&IF(RIGHT(AX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AX4, 2)=\"99\", \"00\", RIGHT(AX4,2)+1)),VALUE(AX4+1))))","v":"2055-56"},{"$f":"IF(AZ$11<>\"\",\nIF(INT($G$5+SUM($H$11:AY$11))=$G$5+SUM($H$11:AY$11), VALUE(LEFT(AZ$10, 4)), CONCATENATE(LEFT(AZ$10,4)&\"-\"&IF(MID(AZ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(AZ$10, 3, 2)=\"99\", \"00\", MID(AZ$10, 3, 2)+1))),\nIF(AND(AZ$5<>INT(AZ$5), COUNTA($H$4:AY$4)=ROUNDUP(AZ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AY$4, 2)=\"99\", LEFT(AY$4, 2)+1, LEFT(AY$4, 2))&RIGHT(AY$4, 2))), CONCATENATE(LEFT(AY$4, 2)&RIGHT(AY$4, 2)&\"-\"&IF(RIGHT(AY$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AY$4, 2)=\"99\", \"00\", RIGHT(AY$4, 2)+1))),\nIF(LEN(AY4)>4,CONCATENATE(LEFT(AY4,4)+1&\"-\"&IF(RIGHT(AY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AY4, 2)=\"99\", \"00\", RIGHT(AY4,2)+1)),VALUE(AY4+1))))","v":"2056-57"},{"$f":"IF(BA$11<>\"\",\nIF(INT($G$5+SUM($H$11:AZ$11))=$G$5+SUM($H$11:AZ$11), VALUE(LEFT(BA$10, 4)), CONCATENATE(LEFT(BA$10,4)&\"-\"&IF(MID(BA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BA$10, 3, 2)=\"99\", \"00\", MID(BA$10, 3, 2)+1))),\nIF(AND(BA$5<>INT(BA$5), COUNTA($H$4:AZ$4)=ROUNDUP(BA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(AZ$4, 2)=\"99\", LEFT(AZ$4, 2)+1, LEFT(AZ$4, 2))&RIGHT(AZ$4, 2))), CONCATENATE(LEFT(AZ$4, 2)&RIGHT(AZ$4, 2)&\"-\"&IF(RIGHT(AZ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(AZ$4, 2)=\"99\", \"00\", RIGHT(AZ$4, 2)+1))),\nIF(LEN(AZ4)>4,CONCATENATE(LEFT(AZ4,4)+1&\"-\"&IF(RIGHT(AZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(AZ4, 2)=\"99\", \"00\", RIGHT(AZ4,2)+1)),VALUE(AZ4+1))))","v":"2057-58"},{"$f":"IF(BB$11<>\"\",\nIF(INT($G$5+SUM($H$11:BA$11))=$G$5+SUM($H$11:BA$11), VALUE(LEFT(BB$10, 4)), CONCATENATE(LEFT(BB$10,4)&\"-\"&IF(MID(BB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BB$10, 3, 2)=\"99\", \"00\", MID(BB$10, 3, 2)+1))),\nIF(AND(BB$5<>INT(BB$5), COUNTA($H$4:BA$4)=ROUNDUP(BB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BA$4, 2)=\"99\", LEFT(BA$4, 2)+1, LEFT(BA$4, 2))&RIGHT(BA$4, 2))), CONCATENATE(LEFT(BA$4, 2)&RIGHT(BA$4, 2)&\"-\"&IF(RIGHT(BA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BA$4, 2)=\"99\", \"00\", RIGHT(BA$4, 2)+1))),\nIF(LEN(BA4)>4,CONCATENATE(LEFT(BA4,4)+1&\"-\"&IF(RIGHT(BA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BA4, 2)=\"99\", \"00\", RIGHT(BA4,2)+1)),VALUE(BA4+1))))","v":"2058-59"},{"$f":"IF(BC$11<>\"\",\nIF(INT($G$5+SUM($H$11:BB$11))=$G$5+SUM($H$11:BB$11), VALUE(LEFT(BC$10, 4)), CONCATENATE(LEFT(BC$10,4)&\"-\"&IF(MID(BC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BC$10, 3, 2)=\"99\", \"00\", MID(BC$10, 3, 2)+1))),\nIF(AND(BC$5<>INT(BC$5), COUNTA($H$4:BB$4)=ROUNDUP(BC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BB$4, 2)=\"99\", LEFT(BB$4, 2)+1, LEFT(BB$4, 2))&RIGHT(BB$4, 2))), CONCATENATE(LEFT(BB$4, 2)&RIGHT(BB$4, 2)&\"-\"&IF(RIGHT(BB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BB$4, 2)=\"99\", \"00\", RIGHT(BB$4, 2)+1))),\nIF(LEN(BB4)>4,CONCATENATE(LEFT(BB4,4)+1&\"-\"&IF(RIGHT(BB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BB4, 2)=\"99\", \"00\", RIGHT(BB4,2)+1)),VALUE(BB4+1))))","v":"2059-60"},{"$f":"IF(BD$11<>\"\",\nIF(INT($G$5+SUM($H$11:BC$11))=$G$5+SUM($H$11:BC$11), VALUE(LEFT(BD$10, 4)), CONCATENATE(LEFT(BD$10,4)&\"-\"&IF(MID(BD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BD$10, 3, 2)=\"99\", \"00\", MID(BD$10, 3, 2)+1))),\nIF(AND(BD$5<>INT(BD$5), COUNTA($H$4:BC$4)=ROUNDUP(BD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BC$4, 2)=\"99\", LEFT(BC$4, 2)+1, LEFT(BC$4, 2))&RIGHT(BC$4, 2))), CONCATENATE(LEFT(BC$4, 2)&RIGHT(BC$4, 2)&\"-\"&IF(RIGHT(BC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BC$4, 2)=\"99\", \"00\", RIGHT(BC$4, 2)+1))),\nIF(LEN(BC4)>4,CONCATENATE(LEFT(BC4,4)+1&\"-\"&IF(RIGHT(BC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BC4, 2)=\"99\", \"00\", RIGHT(BC4,2)+1)),VALUE(BC4+1))))","v":"2060-61"},{"$f":"IF(BE$11<>\"\",\nIF(INT($G$5+SUM($H$11:BD$11))=$G$5+SUM($H$11:BD$11), VALUE(LEFT(BE$10, 4)), CONCATENATE(LEFT(BE$10,4)&\"-\"&IF(MID(BE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BE$10, 3, 2)=\"99\", \"00\", MID(BE$10, 3, 2)+1))),\nIF(AND(BE$5<>INT(BE$5), COUNTA($H$4:BD$4)=ROUNDUP(BE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BD$4, 2)=\"99\", LEFT(BD$4, 2)+1, LEFT(BD$4, 2))&RIGHT(BD$4, 2))), CONCATENATE(LEFT(BD$4, 2)&RIGHT(BD$4, 2)&\"-\"&IF(RIGHT(BD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BD$4, 2)=\"99\", \"00\", RIGHT(BD$4, 2)+1))),\nIF(LEN(BD4)>4,CONCATENATE(LEFT(BD4,4)+1&\"-\"&IF(RIGHT(BD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BD4, 2)=\"99\", \"00\", RIGHT(BD4,2)+1)),VALUE(BD4+1))))","v":"2061-62"},{"$f":"IF(BF$11<>\"\",\nIF(INT($G$5+SUM($H$11:BE$11))=$G$5+SUM($H$11:BE$11), VALUE(LEFT(BF$10, 4)), CONCATENATE(LEFT(BF$10,4)&\"-\"&IF(MID(BF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BF$10, 3, 2)=\"99\", \"00\", MID(BF$10, 3, 2)+1))),\nIF(AND(BF$5<>INT(BF$5), COUNTA($H$4:BE$4)=ROUNDUP(BF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BE$4, 2)=\"99\", LEFT(BE$4, 2)+1, LEFT(BE$4, 2))&RIGHT(BE$4, 2))), CONCATENATE(LEFT(BE$4, 2)&RIGHT(BE$4, 2)&\"-\"&IF(RIGHT(BE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BE$4, 2)=\"99\", \"00\", RIGHT(BE$4, 2)+1))),\nIF(LEN(BE4)>4,CONCATENATE(LEFT(BE4,4)+1&\"-\"&IF(RIGHT(BE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BE4, 2)=\"99\", \"00\", RIGHT(BE4,2)+1)),VALUE(BE4+1))))","v":"2062-63"},{"$f":"IF(BG$11<>\"\",\nIF(INT($G$5+SUM($H$11:BF$11))=$G$5+SUM($H$11:BF$11), VALUE(LEFT(BG$10, 4)), CONCATENATE(LEFT(BG$10,4)&\"-\"&IF(MID(BG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BG$10, 3, 2)=\"99\", \"00\", MID(BG$10, 3, 2)+1))),\nIF(AND(BG$5<>INT(BG$5), COUNTA($H$4:BF$4)=ROUNDUP(BG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BF$4, 2)=\"99\", LEFT(BF$4, 2)+1, LEFT(BF$4, 2))&RIGHT(BF$4, 2))), CONCATENATE(LEFT(BF$4, 2)&RIGHT(BF$4, 2)&\"-\"&IF(RIGHT(BF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BF$4, 2)=\"99\", \"00\", RIGHT(BF$4, 2)+1))),\nIF(LEN(BF4)>4,CONCATENATE(LEFT(BF4,4)+1&\"-\"&IF(RIGHT(BF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BF4, 2)=\"99\", \"00\", RIGHT(BF4,2)+1)),VALUE(BF4+1))))","v":"2063-64"},{"$f":"IF(BH$11<>\"\",\nIF(INT($G$5+SUM($H$11:BG$11))=$G$5+SUM($H$11:BG$11), VALUE(LEFT(BH$10, 4)), CONCATENATE(LEFT(BH$10,4)&\"-\"&IF(MID(BH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BH$10, 3, 2)=\"99\", \"00\", MID(BH$10, 3, 2)+1))),\nIF(AND(BH$5<>INT(BH$5), COUNTA($H$4:BG$4)=ROUNDUP(BH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BG$4, 2)=\"99\", LEFT(BG$4, 2)+1, LEFT(BG$4, 2))&RIGHT(BG$4, 2))), CONCATENATE(LEFT(BG$4, 2)&RIGHT(BG$4, 2)&\"-\"&IF(RIGHT(BG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BG$4, 2)=\"99\", \"00\", RIGHT(BG$4, 2)+1))),\nIF(LEN(BG4)>4,CONCATENATE(LEFT(BG4,4)+1&\"-\"&IF(RIGHT(BG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BG4, 2)=\"99\", \"00\", RIGHT(BG4,2)+1)),VALUE(BG4+1))))","v":"2064-65"},{"$f":"IF(BI$11<>\"\",\nIF(INT($G$5+SUM($H$11:BH$11))=$G$5+SUM($H$11:BH$11), VALUE(LEFT(BI$10, 4)), CONCATENATE(LEFT(BI$10,4)&\"-\"&IF(MID(BI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BI$10, 3, 2)=\"99\", \"00\", MID(BI$10, 3, 2)+1))),\nIF(AND(BI$5<>INT(BI$5), COUNTA($H$4:BH$4)=ROUNDUP(BI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BH$4, 2)=\"99\", LEFT(BH$4, 2)+1, LEFT(BH$4, 2))&RIGHT(BH$4, 2))), CONCATENATE(LEFT(BH$4, 2)&RIGHT(BH$4, 2)&\"-\"&IF(RIGHT(BH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BH$4, 2)=\"99\", \"00\", RIGHT(BH$4, 2)+1))),\nIF(LEN(BH4)>4,CONCATENATE(LEFT(BH4,4)+1&\"-\"&IF(RIGHT(BH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BH4, 2)=\"99\", \"00\", RIGHT(BH4,2)+1)),VALUE(BH4+1))))","v":"2065-66"},{"$f":"IF(BJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BI$11))=$G$5+SUM($H$11:BI$11), VALUE(LEFT(BJ$10, 4)), CONCATENATE(LEFT(BJ$10,4)&\"-\"&IF(MID(BJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BJ$10, 3, 2)=\"99\", \"00\", MID(BJ$10, 3, 2)+1))),\nIF(AND(BJ$5<>INT(BJ$5), COUNTA($H$4:BI$4)=ROUNDUP(BJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BI$4, 2)=\"99\", LEFT(BI$4, 2)+1, LEFT(BI$4, 2))&RIGHT(BI$4, 2))), CONCATENATE(LEFT(BI$4, 2)&RIGHT(BI$4, 2)&\"-\"&IF(RIGHT(BI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BI$4, 2)=\"99\", \"00\", RIGHT(BI$4, 2)+1))),\nIF(LEN(BI4)>4,CONCATENATE(LEFT(BI4,4)+1&\"-\"&IF(RIGHT(BI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BI4, 2)=\"99\", \"00\", RIGHT(BI4,2)+1)),VALUE(BI4+1))))","v":"2066-67"},{"$f":"IF(BK$11<>\"\",\nIF(INT($G$5+SUM($H$11:BJ$11))=$G$5+SUM($H$11:BJ$11), VALUE(LEFT(BK$10, 4)), CONCATENATE(LEFT(BK$10,4)&\"-\"&IF(MID(BK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BK$10, 3, 2)=\"99\", \"00\", MID(BK$10, 3, 2)+1))),\nIF(AND(BK$5<>INT(BK$5), COUNTA($H$4:BJ$4)=ROUNDUP(BK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BJ$4, 2)=\"99\", LEFT(BJ$4, 2)+1, LEFT(BJ$4, 2))&RIGHT(BJ$4, 2))), CONCATENATE(LEFT(BJ$4, 2)&RIGHT(BJ$4, 2)&\"-\"&IF(RIGHT(BJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BJ$4, 2)=\"99\", \"00\", RIGHT(BJ$4, 2)+1))),\nIF(LEN(BJ4)>4,CONCATENATE(LEFT(BJ4,4)+1&\"-\"&IF(RIGHT(BJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BJ4, 2)=\"99\", \"00\", RIGHT(BJ4,2)+1)),VALUE(BJ4+1))))","v":"2067-68"},{"$f":"IF(BL$11<>\"\",\nIF(INT($G$5+SUM($H$11:BK$11))=$G$5+SUM($H$11:BK$11), VALUE(LEFT(BL$10, 4)), CONCATENATE(LEFT(BL$10,4)&\"-\"&IF(MID(BL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BL$10, 3, 2)=\"99\", \"00\", MID(BL$10, 3, 2)+1))),\nIF(AND(BL$5<>INT(BL$5), COUNTA($H$4:BK$4)=ROUNDUP(BL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BK$4, 2)=\"99\", LEFT(BK$4, 2)+1, LEFT(BK$4, 2))&RIGHT(BK$4, 2))), CONCATENATE(LEFT(BK$4, 2)&RIGHT(BK$4, 2)&\"-\"&IF(RIGHT(BK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BK$4, 2)=\"99\", \"00\", RIGHT(BK$4, 2)+1))),\nIF(LEN(BK4)>4,CONCATENATE(LEFT(BK4,4)+1&\"-\"&IF(RIGHT(BK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BK4, 2)=\"99\", \"00\", RIGHT(BK4,2)+1)),VALUE(BK4+1))))","v":"2068-69"},{"$f":"IF(BM$11<>\"\",\nIF(INT($G$5+SUM($H$11:BL$11))=$G$5+SUM($H$11:BL$11), VALUE(LEFT(BM$10, 4)), CONCATENATE(LEFT(BM$10,4)&\"-\"&IF(MID(BM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BM$10, 3, 2)=\"99\", \"00\", MID(BM$10, 3, 2)+1))),\nIF(AND(BM$5<>INT(BM$5), COUNTA($H$4:BL$4)=ROUNDUP(BM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BL$4, 2)=\"99\", LEFT(BL$4, 2)+1, LEFT(BL$4, 2))&RIGHT(BL$4, 2))), CONCATENATE(LEFT(BL$4, 2)&RIGHT(BL$4, 2)&\"-\"&IF(RIGHT(BL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BL$4, 2)=\"99\", \"00\", RIGHT(BL$4, 2)+1))),\nIF(LEN(BL4)>4,CONCATENATE(LEFT(BL4,4)+1&\"-\"&IF(RIGHT(BL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BL4, 2)=\"99\", \"00\", RIGHT(BL4,2)+1)),VALUE(BL4+1))))","v":"2069-70"},{"$f":"IF(BN$11<>\"\",\nIF(INT($G$5+SUM($H$11:BM$11))=$G$5+SUM($H$11:BM$11), VALUE(LEFT(BN$10, 4)), CONCATENATE(LEFT(BN$10,4)&\"-\"&IF(MID(BN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BN$10, 3, 2)=\"99\", \"00\", MID(BN$10, 3, 2)+1))),\nIF(AND(BN$5<>INT(BN$5), COUNTA($H$4:BM$4)=ROUNDUP(BN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BM$4, 2)=\"99\", LEFT(BM$4, 2)+1, LEFT(BM$4, 2))&RIGHT(BM$4, 2))), CONCATENATE(LEFT(BM$4, 2)&RIGHT(BM$4, 2)&\"-\"&IF(RIGHT(BM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BM$4, 2)=\"99\", \"00\", RIGHT(BM$4, 2)+1))),\nIF(LEN(BM4)>4,CONCATENATE(LEFT(BM4,4)+1&\"-\"&IF(RIGHT(BM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BM4, 2)=\"99\", \"00\", RIGHT(BM4,2)+1)),VALUE(BM4+1))))","v":"2070-71"},{"$f":"IF(BO$11<>\"\",\nIF(INT($G$5+SUM($H$11:BN$11))=$G$5+SUM($H$11:BN$11), VALUE(LEFT(BO$10, 4)), CONCATENATE(LEFT(BO$10,4)&\"-\"&IF(MID(BO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BO$10, 3, 2)=\"99\", \"00\", MID(BO$10, 3, 2)+1))),\nIF(AND(BO$5<>INT(BO$5), COUNTA($H$4:BN$4)=ROUNDUP(BO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BN$4, 2)=\"99\", LEFT(BN$4, 2)+1, LEFT(BN$4, 2))&RIGHT(BN$4, 2))), CONCATENATE(LEFT(BN$4, 2)&RIGHT(BN$4, 2)&\"-\"&IF(RIGHT(BN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BN$4, 2)=\"99\", \"00\", RIGHT(BN$4, 2)+1))),\nIF(LEN(BN4)>4,CONCATENATE(LEFT(BN4,4)+1&\"-\"&IF(RIGHT(BN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BN4, 2)=\"99\", \"00\", RIGHT(BN4,2)+1)),VALUE(BN4+1))))","v":"2071-72"},{"$f":"IF(BP$11<>\"\",\nIF(INT($G$5+SUM($H$11:BO$11))=$G$5+SUM($H$11:BO$11), VALUE(LEFT(BP$10, 4)), CONCATENATE(LEFT(BP$10,4)&\"-\"&IF(MID(BP$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BP$10, 3, 2)=\"99\", \"00\", MID(BP$10, 3, 2)+1))),\nIF(AND(BP$5<>INT(BP$5), COUNTA($H$4:BO$4)=ROUNDUP(BP$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BO$4, 2)=\"99\", LEFT(BO$4, 2)+1, LEFT(BO$4, 2))&RIGHT(BO$4, 2))), CONCATENATE(LEFT(BO$4, 2)&RIGHT(BO$4, 2)&\"-\"&IF(RIGHT(BO$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BO$4, 2)=\"99\", \"00\", RIGHT(BO$4, 2)+1))),\nIF(LEN(BO4)>4,CONCATENATE(LEFT(BO4,4)+1&\"-\"&IF(RIGHT(BO4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BO4, 2)=\"99\", \"00\", RIGHT(BO4,2)+1)),VALUE(BO4+1))))","v":"2072-73"},{"$f":"IF(BQ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BP$11))=$G$5+SUM($H$11:BP$11), VALUE(LEFT(BQ$10, 4)), CONCATENATE(LEFT(BQ$10,4)&\"-\"&IF(MID(BQ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BQ$10, 3, 2)=\"99\", \"00\", MID(BQ$10, 3, 2)+1))),\nIF(AND(BQ$5<>INT(BQ$5), COUNTA($H$4:BP$4)=ROUNDUP(BQ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BP$4, 2)=\"99\", LEFT(BP$4, 2)+1, LEFT(BP$4, 2))&RIGHT(BP$4, 2))), CONCATENATE(LEFT(BP$4, 2)&RIGHT(BP$4, 2)&\"-\"&IF(RIGHT(BP$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BP$4, 2)=\"99\", \"00\", RIGHT(BP$4, 2)+1))),\nIF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),VALUE(BP4+1))))","v":"2073-74"},{"$f":"IF(BR$11<>\"\",\nIF(INT($G$5+SUM($H$11:BQ$11))=$G$5+SUM($H$11:BQ$11), VALUE(LEFT(BR$10, 4)), CONCATENATE(LEFT(BR$10,4)&\"-\"&IF(MID(BR$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BR$10, 3, 2)=\"99\", \"00\", MID(BR$10, 3, 2)+1))),\nIF(AND(BR$5<>INT(BR$5), COUNTA($H$4:BQ$4)=ROUNDUP(BR$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BQ$4, 2)=\"99\", LEFT(BQ$4, 2)+1, LEFT(BQ$4, 2))&RIGHT(BQ$4, 2))), CONCATENATE(LEFT(BQ$4, 2)&RIGHT(BQ$4, 2)&\"-\"&IF(RIGHT(BQ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BQ$4, 2)=\"99\", \"00\", RIGHT(BQ$4, 2)+1))),\nIF(LEN(BQ4)>4,CONCATENATE(LEFT(BQ4,4)+1&\"-\"&IF(RIGHT(BQ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BQ4, 2)=\"99\", \"00\", RIGHT(BQ4,2)+1)),VALUE(BQ4+1))))","v":"2074-75"},{"$f":"IF(BS$11<>\"\",\nIF(INT($G$5+SUM($H$11:BR$11))=$G$5+SUM($H$11:BR$11), VALUE(LEFT(BS$10, 4)), CONCATENATE(LEFT(BS$10,4)&\"-\"&IF(MID(BS$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BS$10, 3, 2)=\"99\", \"00\", MID(BS$10, 3, 2)+1))),\nIF(AND(BS$5<>INT(BS$5), COUNTA($H$4:BR$4)=ROUNDUP(BS$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BR$4, 2)=\"99\", LEFT(BR$4, 2)+1, LEFT(BR$4, 2))&RIGHT(BR$4, 2))), CONCATENATE(LEFT(BR$4, 2)&RIGHT(BR$4, 2)&\"-\"&IF(RIGHT(BR$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BR$4, 2)=\"99\", \"00\", RIGHT(BR$4, 2)+1))),\nIF(LEN(BR4)>4,CONCATENATE(LEFT(BR4,4)+1&\"-\"&IF(RIGHT(BR4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BR4, 2)=\"99\", \"00\", RIGHT(BR4,2)+1)),VALUE(BR4+1))))","v":"2075-76"},{"$f":"IF(BT$11<>\"\",\nIF(INT($G$5+SUM($H$11:BS$11))=$G$5+SUM($H$11:BS$11), VALUE(LEFT(BT$10, 4)), CONCATENATE(LEFT(BT$10,4)&\"-\"&IF(MID(BT$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BT$10, 3, 2)=\"99\", \"00\", MID(BT$10, 3, 2)+1))),\nIF(AND(BT$5<>INT(BT$5), COUNTA($H$4:BS$4)=ROUNDUP(BT$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BS$4, 2)=\"99\", LEFT(BS$4, 2)+1, LEFT(BS$4, 2))&RIGHT(BS$4, 2))), CONCATENATE(LEFT(BS$4, 2)&RIGHT(BS$4, 2)&\"-\"&IF(RIGHT(BS$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BS$4, 2)=\"99\", \"00\", RIGHT(BS$4, 2)+1))),\nIF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),VALUE(BS4+1))))","v":"2076-77"},{"$f":"IF(BU$11<>\"\",\nIF(INT($G$5+SUM($H$11:BT$11))=$G$5+SUM($H$11:BT$11), VALUE(LEFT(BU$10, 4)), CONCATENATE(LEFT(BU$10,4)&\"-\"&IF(MID(BU$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BU$10, 3, 2)=\"99\", \"00\", MID(BU$10, 3, 2)+1))),\nIF(AND(BU$5<>INT(BU$5), COUNTA($H$4:BT$4)=ROUNDUP(BU$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BT$4, 2)=\"99\", LEFT(BT$4, 2)+1, LEFT(BT$4, 2))&RIGHT(BT$4, 2))), CONCATENATE(LEFT(BT$4, 2)&RIGHT(BT$4, 2)&\"-\"&IF(RIGHT(BT$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BT$4, 2)=\"99\", \"00\", RIGHT(BT$4, 2)+1))),\nIF(LEN(BT4)>4,CONCATENATE(LEFT(BT4,4)+1&\"-\"&IF(RIGHT(BT4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BT4, 2)=\"99\", \"00\", RIGHT(BT4,2)+1)),VALUE(BT4+1))))","v":"2077-78"},{"$f":"IF(BV$11<>\"\",\nIF(INT($G$5+SUM($H$11:BU$11))=$G$5+SUM($H$11:BU$11), VALUE(LEFT(BV$10, 4)), CONCATENATE(LEFT(BV$10,4)&\"-\"&IF(MID(BV$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BV$10, 3, 2)=\"99\", \"00\", MID(BV$10, 3, 2)+1))),\nIF(AND(BV$5<>INT(BV$5), COUNTA($H$4:BU$4)=ROUNDUP(BV$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BU$4, 2)=\"99\", LEFT(BU$4, 2)+1, LEFT(BU$4, 2))&RIGHT(BU$4, 2))), CONCATENATE(LEFT(BU$4, 2)&RIGHT(BU$4, 2)&\"-\"&IF(RIGHT(BU$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BU$4, 2)=\"99\", \"00\", RIGHT(BU$4, 2)+1))),\nIF(LEN(BU4)>4,CONCATENATE(LEFT(BU4,4)+1&\"-\"&IF(RIGHT(BU4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BU4, 2)=\"99\", \"00\", RIGHT(BU4,2)+1)),VALUE(BU4+1))))","v":"2078-79"},{"$f":"IF(BW$11<>\"\",\nIF(INT($G$5+SUM($H$11:BV$11))=$G$5+SUM($H$11:BV$11), VALUE(LEFT(BW$10, 4)), CONCATENATE(LEFT(BW$10,4)&\"-\"&IF(MID(BW$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BW$10, 3, 2)=\"99\", \"00\", MID(BW$10, 3, 2)+1))),\nIF(AND(BW$5<>INT(BW$5), COUNTA($H$4:BV$4)=ROUNDUP(BW$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BV$4, 2)=\"99\", LEFT(BV$4, 2)+1, LEFT(BV$4, 2))&RIGHT(BV$4, 2))), CONCATENATE(LEFT(BV$4, 2)&RIGHT(BV$4, 2)&\"-\"&IF(RIGHT(BV$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BV$4, 2)=\"99\", \"00\", RIGHT(BV$4, 2)+1))),\nIF(LEN(BV4)>4,CONCATENATE(LEFT(BV4,4)+1&\"-\"&IF(RIGHT(BV4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BV4, 2)=\"99\", \"00\", RIGHT(BV4,2)+1)),VALUE(BV4+1))))","v":"2079-80"},{"$f":"IF(BX$11<>\"\",\nIF(INT($G$5+SUM($H$11:BW$11))=$G$5+SUM($H$11:BW$11), VALUE(LEFT(BX$10, 4)), CONCATENATE(LEFT(BX$10,4)&\"-\"&IF(MID(BX$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BX$10, 3, 2)=\"99\", \"00\", MID(BX$10, 3, 2)+1))),\nIF(AND(BX$5<>INT(BX$5), COUNTA($H$4:BW$4)=ROUNDUP(BX$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BW$4, 2)=\"99\", LEFT(BW$4, 2)+1, LEFT(BW$4, 2))&RIGHT(BW$4, 2))), CONCATENATE(LEFT(BW$4, 2)&RIGHT(BW$4, 2)&\"-\"&IF(RIGHT(BW$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BW$4, 2)=\"99\", \"00\", RIGHT(BW$4, 2)+1))),\nIF(LEN(BW4)>4,CONCATENATE(LEFT(BW4,4)+1&\"-\"&IF(RIGHT(BW4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BW4, 2)=\"99\", \"00\", RIGHT(BW4,2)+1)),VALUE(BW4+1))))","v":"2080-81"},{"$f":"IF(BY$11<>\"\",\nIF(INT($G$5+SUM($H$11:BX$11))=$G$5+SUM($H$11:BX$11), VALUE(LEFT(BY$10, 4)), CONCATENATE(LEFT(BY$10,4)&\"-\"&IF(MID(BY$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BY$10, 3, 2)=\"99\", \"00\", MID(BY$10, 3, 2)+1))),\nIF(AND(BY$5<>INT(BY$5), COUNTA($H$4:BX$4)=ROUNDUP(BY$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BX$4, 2)=\"99\", LEFT(BX$4, 2)+1, LEFT(BX$4, 2))&RIGHT(BX$4, 2))), CONCATENATE(LEFT(BX$4, 2)&RIGHT(BX$4, 2)&\"-\"&IF(RIGHT(BX$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BX$4, 2)=\"99\", \"00\", RIGHT(BX$4, 2)+1))),\nIF(LEN(BX4)>4,CONCATENATE(LEFT(BX4,4)+1&\"-\"&IF(RIGHT(BX4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BX4, 2)=\"99\", \"00\", RIGHT(BX4,2)+1)),VALUE(BX4+1))))","v":"2081-82"},{"$f":"IF(BZ$11<>\"\",\nIF(INT($G$5+SUM($H$11:BY$11))=$G$5+SUM($H$11:BY$11), VALUE(LEFT(BZ$10, 4)), CONCATENATE(LEFT(BZ$10,4)&\"-\"&IF(MID(BZ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(BZ$10, 3, 2)=\"99\", \"00\", MID(BZ$10, 3, 2)+1))),\nIF(AND(BZ$5<>INT(BZ$5), COUNTA($H$4:BY$4)=ROUNDUP(BZ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BY$4, 2)=\"99\", LEFT(BY$4, 2)+1, LEFT(BY$4, 2))&RIGHT(BY$4, 2))), CONCATENATE(LEFT(BY$4, 2)&RIGHT(BY$4, 2)&\"-\"&IF(RIGHT(BY$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BY$4, 2)=\"99\", \"00\", RIGHT(BY$4, 2)+1))),\nIF(LEN(BY4)>4,CONCATENATE(LEFT(BY4,4)+1&\"-\"&IF(RIGHT(BY4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BY4, 2)=\"99\", \"00\", RIGHT(BY4,2)+1)),VALUE(BY4+1))))","v":"2082-83"},{"$f":"IF(CA$11<>\"\",\nIF(INT($G$5+SUM($H$11:BZ$11))=$G$5+SUM($H$11:BZ$11), VALUE(LEFT(CA$10, 4)), CONCATENATE(LEFT(CA$10,4)&\"-\"&IF(MID(CA$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CA$10, 3, 2)=\"99\", \"00\", MID(CA$10, 3, 2)+1))),\nIF(AND(CA$5<>INT(CA$5), COUNTA($H$4:BZ$4)=ROUNDUP(CA$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(BZ$4, 2)=\"99\", LEFT(BZ$4, 2)+1, LEFT(BZ$4, 2))&RIGHT(BZ$4, 2))), CONCATENATE(LEFT(BZ$4, 2)&RIGHT(BZ$4, 2)&\"-\"&IF(RIGHT(BZ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(BZ$4, 2)=\"99\", \"00\", RIGHT(BZ$4, 2)+1))),\nIF(LEN(BZ4)>4,CONCATENATE(LEFT(BZ4,4)+1&\"-\"&IF(RIGHT(BZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BZ4, 2)=\"99\", \"00\", RIGHT(BZ4,2)+1)),VALUE(BZ4+1))))","v":"2083-84"},{"$f":"IF(CB$11<>\"\",\nIF(INT($G$5+SUM($H$11:CA$11))=$G$5+SUM($H$11:CA$11), VALUE(LEFT(CB$10, 4)), CONCATENATE(LEFT(CB$10,4)&\"-\"&IF(MID(CB$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CB$10, 3, 2)=\"99\", \"00\", MID(CB$10, 3, 2)+1))),\nIF(AND(CB$5<>INT(CB$5), COUNTA($H$4:CA$4)=ROUNDUP(CB$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CA$4, 2)=\"99\", LEFT(CA$4, 2)+1, LEFT(CA$4, 2))&RIGHT(CA$4, 2))), CONCATENATE(LEFT(CA$4, 2)&RIGHT(CA$4, 2)&\"-\"&IF(RIGHT(CA$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CA$4, 2)=\"99\", \"00\", RIGHT(CA$4, 2)+1))),\nIF(LEN(CA4)>4,CONCATENATE(LEFT(CA4,4)+1&\"-\"&IF(RIGHT(CA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CA4, 2)=\"99\", \"00\", RIGHT(CA4,2)+1)),VALUE(CA4+1))))","v":"2084-85"},{"$f":"IF(CC$11<>\"\",\nIF(INT($G$5+SUM($H$11:CB$11))=$G$5+SUM($H$11:CB$11), VALUE(LEFT(CC$10, 4)), CONCATENATE(LEFT(CC$10,4)&\"-\"&IF(MID(CC$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CC$10, 3, 2)=\"99\", \"00\", MID(CC$10, 3, 2)+1))),\nIF(AND(CC$5<>INT(CC$5), COUNTA($H$4:CB$4)=ROUNDUP(CC$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CB$4, 2)=\"99\", LEFT(CB$4, 2)+1, LEFT(CB$4, 2))&RIGHT(CB$4, 2))), CONCATENATE(LEFT(CB$4, 2)&RIGHT(CB$4, 2)&\"-\"&IF(RIGHT(CB$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CB$4, 2)=\"99\", \"00\", RIGHT(CB$4, 2)+1))),\nIF(LEN(CB4)>4,CONCATENATE(LEFT(CB4,4)+1&\"-\"&IF(RIGHT(CB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CB4, 2)=\"99\", \"00\", RIGHT(CB4,2)+1)),VALUE(CB4+1))))","v":"2085-86"},{"$f":"IF(CD$11<>\"\",\nIF(INT($G$5+SUM($H$11:CC$11))=$G$5+SUM($H$11:CC$11), VALUE(LEFT(CD$10, 4)), CONCATENATE(LEFT(CD$10,4)&\"-\"&IF(MID(CD$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CD$10, 3, 2)=\"99\", \"00\", MID(CD$10, 3, 2)+1))),\nIF(AND(CD$5<>INT(CD$5), COUNTA($H$4:CC$4)=ROUNDUP(CD$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CC$4, 2)=\"99\", LEFT(CC$4, 2)+1, LEFT(CC$4, 2))&RIGHT(CC$4, 2))), CONCATENATE(LEFT(CC$4, 2)&RIGHT(CC$4, 2)&\"-\"&IF(RIGHT(CC$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CC$4, 2)=\"99\", \"00\", RIGHT(CC$4, 2)+1))),\nIF(LEN(CC4)>4,CONCATENATE(LEFT(CC4,4)+1&\"-\"&IF(RIGHT(CC4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CC4, 2)=\"99\", \"00\", RIGHT(CC4,2)+1)),VALUE(CC4+1))))","v":"2086-87"},{"$f":"IF(CE$11<>\"\",\nIF(INT($G$5+SUM($H$11:CD$11))=$G$5+SUM($H$11:CD$11), VALUE(LEFT(CE$10, 4)), CONCATENATE(LEFT(CE$10,4)&\"-\"&IF(MID(CE$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CE$10, 3, 2)=\"99\", \"00\", MID(CE$10, 3, 2)+1))),\nIF(AND(CE$5<>INT(CE$5), COUNTA($H$4:CD$4)=ROUNDUP(CE$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CD$4, 2)=\"99\", LEFT(CD$4, 2)+1, LEFT(CD$4, 2))&RIGHT(CD$4, 2))), CONCATENATE(LEFT(CD$4, 2)&RIGHT(CD$4, 2)&\"-\"&IF(RIGHT(CD$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CD$4, 2)=\"99\", \"00\", RIGHT(CD$4, 2)+1))),\nIF(LEN(CD4)>4,CONCATENATE(LEFT(CD4,4)+1&\"-\"&IF(RIGHT(CD4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CD4, 2)=\"99\", \"00\", RIGHT(CD4,2)+1)),VALUE(CD4+1))))","v":"2087-88"},{"$f":"IF(CF$11<>\"\",\nIF(INT($G$5+SUM($H$11:CE$11))=$G$5+SUM($H$11:CE$11), VALUE(LEFT(CF$10, 4)), CONCATENATE(LEFT(CF$10,4)&\"-\"&IF(MID(CF$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CF$10, 3, 2)=\"99\", \"00\", MID(CF$10, 3, 2)+1))),\nIF(AND(CF$5<>INT(CF$5), COUNTA($H$4:CE$4)=ROUNDUP(CF$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CE$4, 2)=\"99\", LEFT(CE$4, 2)+1, LEFT(CE$4, 2))&RIGHT(CE$4, 2))), CONCATENATE(LEFT(CE$4, 2)&RIGHT(CE$4, 2)&\"-\"&IF(RIGHT(CE$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CE$4, 2)=\"99\", \"00\", RIGHT(CE$4, 2)+1))),\nIF(LEN(CE4)>4,CONCATENATE(LEFT(CE4,4)+1&\"-\"&IF(RIGHT(CE4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CE4, 2)=\"99\", \"00\", RIGHT(CE4,2)+1)),VALUE(CE4+1))))","v":"2088-89"},{"$f":"IF(CG$11<>\"\",\nIF(INT($G$5+SUM($H$11:CF$11))=$G$5+SUM($H$11:CF$11), VALUE(LEFT(CG$10, 4)), CONCATENATE(LEFT(CG$10,4)&\"-\"&IF(MID(CG$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CG$10, 3, 2)=\"99\", \"00\", MID(CG$10, 3, 2)+1))),\nIF(AND(CG$5<>INT(CG$5), COUNTA($H$4:CF$4)=ROUNDUP(CG$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CF$4, 2)=\"99\", LEFT(CF$4, 2)+1, LEFT(CF$4, 2))&RIGHT(CF$4, 2))), CONCATENATE(LEFT(CF$4, 2)&RIGHT(CF$4, 2)&\"-\"&IF(RIGHT(CF$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CF$4, 2)=\"99\", \"00\", RIGHT(CF$4, 2)+1))),\nIF(LEN(CF4)>4,CONCATENATE(LEFT(CF4,4)+1&\"-\"&IF(RIGHT(CF4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CF4, 2)=\"99\", \"00\", RIGHT(CF4,2)+1)),VALUE(CF4+1))))","v":"2089-90"},{"$f":"IF(CH$11<>\"\",\nIF(INT($G$5+SUM($H$11:CG$11))=$G$5+SUM($H$11:CG$11), VALUE(LEFT(CH$10, 4)), CONCATENATE(LEFT(CH$10,4)&\"-\"&IF(MID(CH$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CH$10, 3, 2)=\"99\", \"00\", MID(CH$10, 3, 2)+1))),\nIF(AND(CH$5<>INT(CH$5), COUNTA($H$4:CG$4)=ROUNDUP(CH$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CG$4, 2)=\"99\", LEFT(CG$4, 2)+1, LEFT(CG$4, 2))&RIGHT(CG$4, 2))), CONCATENATE(LEFT(CG$4, 2)&RIGHT(CG$4, 2)&\"-\"&IF(RIGHT(CG$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CG$4, 2)=\"99\", \"00\", RIGHT(CG$4, 2)+1))),\nIF(LEN(CG4)>4,CONCATENATE(LEFT(CG4,4)+1&\"-\"&IF(RIGHT(CG4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CG4, 2)=\"99\", \"00\", RIGHT(CG4,2)+1)),VALUE(CG4+1))))","v":"2090-91"},{"$f":"IF(CI$11<>\"\",\nIF(INT($G$5+SUM($H$11:CH$11))=$G$5+SUM($H$11:CH$11), VALUE(LEFT(CI$10, 4)), CONCATENATE(LEFT(CI$10,4)&\"-\"&IF(MID(CI$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CI$10, 3, 2)=\"99\", \"00\", MID(CI$10, 3, 2)+1))),\nIF(AND(CI$5<>INT(CI$5), COUNTA($H$4:CH$4)=ROUNDUP(CI$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CH$4, 2)=\"99\", LEFT(CH$4, 2)+1, LEFT(CH$4, 2))&RIGHT(CH$4, 2))), CONCATENATE(LEFT(CH$4, 2)&RIGHT(CH$4, 2)&\"-\"&IF(RIGHT(CH$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CH$4, 2)=\"99\", \"00\", RIGHT(CH$4, 2)+1))),\nIF(LEN(CH4)>4,CONCATENATE(LEFT(CH4,4)+1&\"-\"&IF(RIGHT(CH4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CH4, 2)=\"99\", \"00\", RIGHT(CH4,2)+1)),VALUE(CH4+1))))","v":"2091-92"},{"$f":"IF(CJ$11<>\"\",\nIF(INT($G$5+SUM($H$11:CI$11))=$G$5+SUM($H$11:CI$11), VALUE(LEFT(CJ$10, 4)), CONCATENATE(LEFT(CJ$10,4)&\"-\"&IF(MID(CJ$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CJ$10, 3, 2)=\"99\", \"00\", MID(CJ$10, 3, 2)+1))),\nIF(AND(CJ$5<>INT(CJ$5), COUNTA($H$4:CI$4)=ROUNDUP(CJ$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CI$4, 2)=\"99\", LEFT(CI$4, 2)+1, LEFT(CI$4, 2))&RIGHT(CI$4, 2))), CONCATENATE(LEFT(CI$4, 2)&RIGHT(CI$4, 2)&\"-\"&IF(RIGHT(CI$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CI$4, 2)=\"99\", \"00\", RIGHT(CI$4, 2)+1))),\nIF(LEN(CI4)>4,CONCATENATE(LEFT(CI4,4)+1&\"-\"&IF(RIGHT(CI4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CI4, 2)=\"99\", \"00\", RIGHT(CI4,2)+1)),VALUE(CI4+1))))","v":"2092-93"},{"$f":"IF(CK$11<>\"\",\nIF(INT($G$5+SUM($H$11:CJ$11))=$G$5+SUM($H$11:CJ$11), VALUE(LEFT(CK$10, 4)), CONCATENATE(LEFT(CK$10,4)&\"-\"&IF(MID(CK$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CK$10, 3, 2)=\"99\", \"00\", MID(CK$10, 3, 2)+1))),\nIF(AND(CK$5<>INT(CK$5), COUNTA($H$4:CJ$4)=ROUNDUP(CK$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CJ$4, 2)=\"99\", LEFT(CJ$4, 2)+1, LEFT(CJ$4, 2))&RIGHT(CJ$4, 2))), CONCATENATE(LEFT(CJ$4, 2)&RIGHT(CJ$4, 2)&\"-\"&IF(RIGHT(CJ$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CJ$4, 2)=\"99\", \"00\", RIGHT(CJ$4, 2)+1))),\nIF(LEN(CJ4)>4,CONCATENATE(LEFT(CJ4,4)+1&\"-\"&IF(RIGHT(CJ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CJ4, 2)=\"99\", \"00\", RIGHT(CJ4,2)+1)),VALUE(CJ4+1))))","v":"2093-94"},{"$f":"IF(CL$11<>\"\",\nIF(INT($G$5+SUM($H$11:CK$11))=$G$5+SUM($H$11:CK$11), VALUE(LEFT(CL$10, 4)), CONCATENATE(LEFT(CL$10,4)&\"-\"&IF(MID(CL$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CL$10, 3, 2)=\"99\", \"00\", MID(CL$10, 3, 2)+1))),\nIF(AND(CL$5<>INT(CL$5), COUNTA($H$4:CK$4)=ROUNDUP(CL$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CK$4, 2)=\"99\", LEFT(CK$4, 2)+1, LEFT(CK$4, 2))&RIGHT(CK$4, 2))), CONCATENATE(LEFT(CK$4, 2)&RIGHT(CK$4, 2)&\"-\"&IF(RIGHT(CK$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CK$4, 2)=\"99\", \"00\", RIGHT(CK$4, 2)+1))),\nIF(LEN(CK4)>4,CONCATENATE(LEFT(CK4,4)+1&\"-\"&IF(RIGHT(CK4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CK4, 2)=\"99\", \"00\", RIGHT(CK4,2)+1)),VALUE(CK4+1))))","v":"2094-95"},{"$f":"IF(CM$11<>\"\",\nIF(INT($G$5+SUM($H$11:CL$11))=$G$5+SUM($H$11:CL$11), VALUE(LEFT(CM$10, 4)), CONCATENATE(LEFT(CM$10,4)&\"-\"&IF(MID(CM$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CM$10, 3, 2)=\"99\", \"00\", MID(CM$10, 3, 2)+1))),\nIF(AND(CM$5<>INT(CM$5), COUNTA($H$4:CL$4)=ROUNDUP(CM$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CL$4, 2)=\"99\", LEFT(CL$4, 2)+1, LEFT(CL$4, 2))&RIGHT(CL$4, 2))), CONCATENATE(LEFT(CL$4, 2)&RIGHT(CL$4, 2)&\"-\"&IF(RIGHT(CL$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CL$4, 2)=\"99\", \"00\", RIGHT(CL$4, 2)+1))),\nIF(LEN(CL4)>4,CONCATENATE(LEFT(CL4,4)+1&\"-\"&IF(RIGHT(CL4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CL4, 2)=\"99\", \"00\", RIGHT(CL4,2)+1)),VALUE(CL4+1))))","v":"2095-96"},{"$f":"IF(CN$11<>\"\",\nIF(INT($G$5+SUM($H$11:CM$11))=$G$5+SUM($H$11:CM$11), VALUE(LEFT(CN$10, 4)), CONCATENATE(LEFT(CN$10,4)&\"-\"&IF(MID(CN$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CN$10, 3, 2)=\"99\", \"00\", MID(CN$10, 3, 2)+1))),\nIF(AND(CN$5<>INT(CN$5), COUNTA($H$4:CM$4)=ROUNDUP(CN$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CM$4, 2)=\"99\", LEFT(CM$4, 2)+1, LEFT(CM$4, 2))&RIGHT(CM$4, 2))), CONCATENATE(LEFT(CM$4, 2)&RIGHT(CM$4, 2)&\"-\"&IF(RIGHT(CM$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CM$4, 2)=\"99\", \"00\", RIGHT(CM$4, 2)+1))),\nIF(LEN(CM4)>4,CONCATENATE(LEFT(CM4,4)+1&\"-\"&IF(RIGHT(CM4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CM4, 2)=\"99\", \"00\", RIGHT(CM4,2)+1)),VALUE(CM4+1))))","v":"2096-97"},{"$f":"IF(CO$11<>\"\",\nIF(INT($G$5+SUM($H$11:CN$11))=$G$5+SUM($H$11:CN$11), VALUE(LEFT(CO$10, 4)), CONCATENATE(LEFT(CO$10,4)&\"-\"&IF(MID(CO$10, 3, 2)<\"09\", \"0\",\"\")&IF(MID(CO$10, 3, 2)=\"99\", \"00\", MID(CO$10, 3, 2)+1))),\nIF(AND(CO$5<>INT(CO$5), COUNTA($H$4:CN$4)=ROUNDUP(CO$5, 0)), IF($G$5+SUM($11:$11)=INT($G$5+SUM($11:$11)), VALUE(CONCATENATE(IF(RIGHT(CN$4, 2)=\"99\", LEFT(CN$4, 2)+1, LEFT(CN$4, 2))&RIGHT(CN$4, 2))), CONCATENATE(LEFT(CN$4, 2)&RIGHT(CN$4, 2)&\"-\"&IF(RIGHT(CN$4, 2)<\"09\", \"0\", \"\")&IF(RIGHT(CN$4, 2)=\"99\", \"00\", RIGHT(CN$4, 2)+1))),\nIF(LEN(CN4)>4,CONCATENATE(LEFT(CN4,4)+1&\"-\"&IF(RIGHT(CN4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CN4, 2)=\"99\", \"00\", RIGHT(CN4,2)+1)),VALUE(CN4+1))))","v":"2097-98"}]
[null,null,null,null,null,null,{"$f":"IF(LEN($H$9)=4, 0, IF(AND(ISNUMBER(SEARCH(\"Ausnet\", $F$8)), Intro!$J$8=\"Electricity transmission module\"), 0.25, 0.5))","v":0},{"$f":"H$11","v":5},{"$f":"IF(I$11<>\"\",SUM(ROUNDUP(H$5,0),I$11),H$5)","v":5},{"$f":"IF(J$11<>\"\",SUM(ROUNDUP(I$5,0),J$11),I$5)","v":5},5,5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,{"$f":"IF(BV$11<>\"\",SUM(ROUNDUP(BU$5,0),BV$11),BU$5)","v":10.5},10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5,10.5]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'Capital base input'!$F$8","v":"Ausnet"}]
[null,null,null,null,"First regulatory year for tracking",null,null,{"$f":"'Capital base input'!H9","v":2013},{"$f":"IF(ROUNDUP(J$5, 0)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(K$5, 0)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(L$5, 0)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(M$5, 0)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(N$5, 0)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(O$5, 0)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(P$5, 0)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Q$5, 0)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(R$5, 0)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(S$5, 0)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(T$5, 0)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(ROUNDUP(U$5, 0)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(V$5, 0)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(W$5, 0)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(X$5, 0)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Y$5, 0)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(Z$5, 0)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AA$5, 0)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AB$5, 0)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AC$5, 0)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AD$5, 0)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AE$5, 0)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AF$5, 0)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AG$5, 0)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AH$5, 0)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AI$5, 0)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AJ$5, 0)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AK$5, 0)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AL$5, 0)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AM$5, 0)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AN$5, 0)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AO$5, 0)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AP$5, 0)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AQ$5, 0)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AR$5, 0)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AS$5, 0)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AT$5, 0)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AU$5, 0)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AV$5, 0)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AW$5, 0)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AX$5, 0)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AY$5, 0)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(AZ$5, 0)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BA$5, 0)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BB$5, 0)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BC$5, 0)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BD$5, 0)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BE$5, 0)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BF$5, 0)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BG$5, 0)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BH$5, 0)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BI$5, 0)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BJ$5, 0)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BK$5, 0)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BL$5, 0)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BM$5, 0)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BN$5, 0)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BO$5, 0)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BP$5, 0)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BQ$5, 0)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BR$5, 0)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BS$5, 0)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BT$5, 0)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BU$5, 0)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BV$5, 0)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BW$5, 0)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BX$5, 0)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BY$5, 0)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(BZ$5, 0)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CA$5, 0)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CB$5, 0)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CC$5, 0)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CD$5, 0)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CE$5, 0)=COUNTA($H$9:CC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CF$5, 0)=COUNTA($H$9:CD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CG$5, 0)=COUNTA($H$9:CE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CH$5, 0)=COUNTA($H$9:CF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CI$5, 0)=COUNTA($H$9:CG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CJ$5, 0)=COUNTA($H$9:CH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CK$5, 0)=COUNTA($H$9:CI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CL$5, 0)=COUNTA($H$9:CJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CM$5, 0)=COUNTA($H$9:CK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CN$5, 0)=COUNTA($H$9:CL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CO$5, 0)=COUNTA($H$9:CM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(ROUNDUP(CP$5, 0)=COUNTA($H$9:CN$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"'Capital base input'!H10","v":"2013-17"},null,null,null,null,"2018-23"]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"'Capital base input'!H11","v":5},null,null,null,null,5.5]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<ROUNDUP(I$5, 0), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<ROUNDUP(J$5, 0), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<ROUNDUP(K$5, 0), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<ROUNDUP(L$5, 0), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<ROUNDUP(M$5, 0), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<ROUNDUP(N$5, 0), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<ROUNDUP(O$5, 0), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<ROUNDUP(P$5, 0), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<ROUNDUP(Q$5, 0), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<ROUNDUP(R$5, 0), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<ROUNDUP(S$5, 0), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<ROUNDUP(T$5, 0), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<ROUNDUP(U$5, 0), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<ROUNDUP(V$5, 0), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<ROUNDUP(W$5, 0), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<ROUNDUP(X$5, 0), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<ROUNDUP(Y$5, 0), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<ROUNDUP(Z$5, 0), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<ROUNDUP(AA$5, 0), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<ROUNDUP(AB$5, 0), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<ROUNDUP(AC$5, 0), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<ROUNDUP(AD$5, 0), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<ROUNDUP(AE$5, 0), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<ROUNDUP(AF$5, 0), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<ROUNDUP(AG$5, 0), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<ROUNDUP(AH$5, 0), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<ROUNDUP(AI$5, 0), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<ROUNDUP(AJ$5, 0), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<ROUNDUP(AK$5, 0), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<ROUNDUP(AL$5, 0), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<ROUNDUP(AM$5, 0), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<ROUNDUP(AN$5, 0), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<ROUNDUP(AO$5, 0), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<ROUNDUP(AP$5, 0), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<ROUNDUP(AQ$5, 0), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<ROUNDUP(AR$5, 0), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<ROUNDUP(AS$5, 0), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<ROUNDUP(AT$5, 0), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<ROUNDUP(AU$5, 0), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<ROUNDUP(AV$5, 0), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<ROUNDUP(AW$5, 0), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<ROUNDUP(AX$5, 0), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<ROUNDUP(AY$5, 0), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<ROUNDUP(AZ$5, 0), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<ROUNDUP(BA$5, 0), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<ROUNDUP(BB$5, 0), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<ROUNDUP(BC$5, 0), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<ROUNDUP(BD$5, 0), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<ROUNDUP(BE$5, 0), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<ROUNDUP(BF$5, 0), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<ROUNDUP(BG$5, 0), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<ROUNDUP(BH$5, 0), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<ROUNDUP(BI$5, 0), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<ROUNDUP(BJ$5, 0), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<ROUNDUP(BK$5, 0), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<ROUNDUP(BL$5, 0), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<ROUNDUP(BM$5, 0), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<ROUNDUP(BN$5, 0), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<ROUNDUP(BO$5, 0), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<ROUNDUP(BP$5, 0), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<ROUNDUP(BQ$5, 0), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<ROUNDUP(BR$5, 0), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<ROUNDUP(BS$5, 0), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<ROUNDUP(BT$5, 0), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<ROUNDUP(BU$5, 0), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BU$12)<ROUNDUP(BV$5, 0), IF(AND(BV$446:BV$495=\"\"), IF(AND(BU$13<>\"\", BV$13=\"\"), \"DV input required\", BU$12), IF(AND(OR(BV$446:BV$495=\"DV\"), BV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BV$12)<ROUNDUP(BW$5, 0), IF(AND(BW$446:BW$495=\"\"), IF(AND(BV$13<>\"\", BW$13=\"\"), \"DV input required\", BV$12), IF(AND(OR(BW$446:BW$495=\"DV\"), BW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BW$12)<ROUNDUP(BX$5, 0), IF(AND(BX$446:BX$495=\"\"), IF(AND(BW$13<>\"\", BX$13=\"\"), \"DV input required\", BW$12), IF(AND(OR(BX$446:BX$495=\"DV\"), BX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BX$12)<ROUNDUP(BY$5, 0), IF(AND(BY$446:BY$495=\"\"), IF(AND(BX$13<>\"\", BY$13=\"\"), \"DV input required\", BX$12), IF(AND(OR(BY$446:BY$495=\"DV\"), BY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BY$12)<ROUNDUP(BZ$5, 0), IF(AND(BZ$446:BZ$495=\"\"), IF(AND(BY$13<>\"\", BZ$13=\"\"), \"DV input required\", BY$12), IF(AND(OR(BZ$446:BZ$495=\"DV\"), BZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BZ$12)<ROUNDUP(CA$5, 0), IF(AND(CA$446:CA$495=\"\"), IF(AND(BZ$13<>\"\", CA$13=\"\"), \"DV input required\", BZ$12), IF(AND(OR(CA$446:CA$495=\"DV\"), CA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CA$12)<ROUNDUP(CB$5, 0), IF(AND(CB$446:CB$495=\"\"), IF(AND(CA$13<>\"\", CB$13=\"\"), \"DV input required\", CA$12), IF(AND(OR(CB$446:CB$495=\"DV\"), CB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CB$12)<ROUNDUP(CC$5, 0), IF(AND(CC$446:CC$495=\"\"), IF(AND(CB$13<>\"\", CC$13=\"\"), \"DV input required\", CB$12), IF(AND(OR(CC$446:CC$495=\"DV\"), CC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CC$12)<ROUNDUP(CD$5, 0), IF(AND(CD$446:CD$495=\"\"), IF(AND(CC$13<>\"\", CD$13=\"\"), \"DV input required\", CC$12), IF(AND(OR(CD$446:CD$495=\"DV\"), CD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CD$12)<ROUNDUP(CE$5, 0), IF(AND(CE$446:CE$495=\"\"), IF(AND(CD$13<>\"\", CE$13=\"\"), \"DV input required\", CD$12), IF(AND(OR(CE$446:CE$495=\"DV\"), CE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CE$12)<ROUNDUP(CF$5, 0), IF(AND(CF$446:CF$495=\"\"), IF(AND(CE$13<>\"\", CF$13=\"\"), \"DV input required\", CE$12), IF(AND(OR(CF$446:CF$495=\"DV\"), CF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CF$12)<ROUNDUP(CG$5, 0), IF(AND(CG$446:CG$495=\"\"), IF(AND(CF$13<>\"\", CG$13=\"\"), \"DV input required\", CF$12), IF(AND(OR(CG$446:CG$495=\"DV\"), CG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CG$12)<ROUNDUP(CH$5, 0), IF(AND(CH$446:CH$495=\"\"), IF(AND(CG$13<>\"\", CH$13=\"\"), \"DV input required\", CG$12), IF(AND(OR(CH$446:CH$495=\"DV\"), CH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CH$12)<ROUNDUP(CI$5, 0), IF(AND(CI$446:CI$495=\"\"), IF(AND(CH$13<>\"\", CI$13=\"\"), \"DV input required\", CH$12), IF(AND(OR(CI$446:CI$495=\"DV\"), CI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CI$12)<ROUNDUP(CJ$5, 0), IF(AND(CJ$446:CJ$495=\"\"), IF(AND(CI$13<>\"\", CJ$13=\"\"), \"DV input required\", CI$12), IF(AND(OR(CJ$446:CJ$495=\"DV\"), CJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CJ$12)<ROUNDUP(CK$5, 0), IF(AND(CK$446:CK$495=\"\"), IF(AND(CJ$13<>\"\", CK$13=\"\"), \"DV input required\", CJ$12), IF(AND(OR(CK$446:CK$495=\"DV\"), CK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CK$12)<ROUNDUP(CL$5, 0), IF(AND(CL$446:CL$495=\"\"), IF(AND(CK$13<>\"\", CL$13=\"\"), \"DV input required\", CK$12), IF(AND(OR(CL$446:CL$495=\"DV\"), CL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CL$12)<ROUNDUP(CM$5, 0), IF(AND(CM$446:CM$495=\"\"), IF(AND(CL$13<>\"\", CM$13=\"\"), \"DV input required\", CL$12), IF(AND(OR(CM$446:CM$495=\"DV\"), CM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CM$12)<ROUNDUP(CN$5, 0), IF(AND(CN$446:CN$495=\"\"), IF(AND(CM$13<>\"\", CN$13=\"\"), \"DV input required\", CM$12), IF(AND(OR(CN$446:CN$495=\"DV\"), CN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CN$12)<ROUNDUP(CO$5, 0), IF(AND(CO$446:CO$495=\"\"), IF(AND(CN$13<>\"\", CO$13=\"\"), \"DV input required\", CN$12), IF(AND(OR(CO$446:CO$495=\"DV\"), CO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier"]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2013)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2013)"},{"$f":"IF(COUNTA($H$16:H$16)<I$5, \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2014)"},{"$f":"IF(COUNTA($H$16:I$16)<J$5, \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2015)"},{"$f":"IF(COUNTA($H$16:J$16)<K$5, \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2016)"},{"$f":"IF(COUNTA($H$16:K$16)<L$5, \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2017)"},{"$f":"IF(COUNTA($H$16:L$16)<M$5, \"Actual gross capex (\"&M$4&\")\", \"\")","v":"Actual gross capex (2018)"},{"$f":"IF(COUNTA($H$16:M$16)<N$5, \"Actual gross capex (\"&N$4&\")\", \"\")","v":"Actual gross capex (2019)"},{"$f":"IF(COUNTA($H$16:N$16)<O$5, \"Actual gross capex (\"&O$4&\")\", \"\")","v":"Actual gross capex (2020)"},{"$f":"IF(COUNTA($H$16:O$16)<P$5, \"Actual gross capex (\"&P$4&\")\", \"\")","v":"Actual gross capex (2021)"},{"$f":"IF(COUNTA($H$16:P$16)<Q$5, \"Actual gross capex (\"&Q$4&\")\", \"\")","v":"Actual gross capex (2022)"},{"$f":"IF(COUNTA($H$16:Q$16)<R$5, \"Actual gross capex (\"&R$4&\")\", \"\")","v":"Actual gross capex (2023)"},{"$f":"IF(COUNTA($H$16:R$16)<S$5, \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:S$16)<T$5, \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:T$16)<U$5, \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<V$5, \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<W$5, \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<X$5, \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<Y$5, \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<Z$5, \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<AA$5, \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<AB$5, \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<AC$5, \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<AD$5, \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<AE$5, \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<AF$5, \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<AG$5, \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<AH$5, \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<AI$5, \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<AJ$5, \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<AK$5, \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<AL$5, \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<AM$5, \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<AN$5, \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<AO$5, \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<AP$5, \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<AQ$5, \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<AR$5, \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<AS$5, \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<AT$5, \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<AU$5, \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<AV$5, \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<AW$5, \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<AX$5, \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<AY$5, \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<AZ$5, \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<BA$5, \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<BB$5, \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<BC$5, \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<BD$5, \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<BE$5, \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<BF$5, \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<BG$5, \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<BH$5, \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<BI$5, \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<BJ$5, \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<BK$5, \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<BL$5, \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<BM$5, \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<BN$5, \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<BO$5, \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<BP$5, \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<BQ$5, \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<BR$5, \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<BS$5, \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<BT$5, \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<BU$5, \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BU$16)<BV$5, \"Actual gross capex (\"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BV$16)<BW$5, \"Actual gross capex (\"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BW$16)<BX$5, \"Actual gross capex (\"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BX$16)<BY$5, \"Actual gross capex (\"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BY$16)<BZ$5, \"Actual gross capex (\"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BZ$16)<CA$5, \"Actual gross capex (\"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CA$16)<CB$5, \"Actual gross capex (\"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CB$16)<CC$5, \"Actual gross capex (\"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CC$16)<CD$5, \"Actual gross capex (\"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CD$16)<CE$5, \"Actual gross capex (\"&CE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CE$16)<CF$5, \"Actual gross capex (\"&CF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CF$16)<CG$5, \"Actual gross capex (\"&CG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CG$16)<CH$5, \"Actual gross capex (\"&CH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CH$16)<CI$5, \"Actual gross capex (\"&CI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CI$16)<CJ$5, \"Actual gross capex (\"&CJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CJ$16)<CK$5, \"Actual gross capex (\"&CK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CK$16)<CL$5, \"Actual gross capex (\"&CL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CL$16)<CM$5, \"Actual gross capex (\"&CM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CM$16)<CN$5, \"Actual gross capex (\"&CN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CN$16)<CO$5, \"Actual gross capex (\"&CO$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'Capital base input'!E28","v":"Transmission Pipelines"}]
[null,null,null,2,{"$f":"'Capital base input'!E29","v":"Distribution Pipelines"}]
[null,null,null,3,{"$f":"'Capital base input'!E30","v":"Service Pipes"}]
[null,null,null,4,{"$f":"'Capital base input'!E31","v":"Cathodic Protection"}]
[null,null,null,5,{"$f":"'Capital base input'!E32","v":"Supply Regulators / Valve Stations"}]
[null,null,null,6,{"$f":"'Capital base input'!E33","v":"Meters"}]
[null,null,null,7,{"$f":"'Capital base input'!E34","v":"SCADA and remote control"}]
[null,null,null,8,{"$f":"'Capital base input'!E35","v":"Other - IT"}]
[null,null,null,9,{"$f":"'Capital base input'!E36","v":"Other - non IT"}]
[null,null,null,10,{"$f":"'Capital base input'!E37","v":"Buildings"}]
[null,null,null,11,{"$f":"'Capital base input'!E38","v":"Land"}]
[null,null,null,12,{"$f":"'Capital base input'!E39","v":"Capitalised Leases 1 July 2023"}]
[null,null,null,13,{"$f":"'Capital base input'!E40","v":"Transmission pipelines - post 1998"}]
[null,null,null,14,{"$f":"'Capital base input'!E41","v":"Distribution pipelines - post 1998"}]
[null,null,null,15,{"$f":"'Capital base input'!E42","v":"Service pipes - post 1998"}]
[null,null,null,16,{"$f":"'Capital base input'!E43","v":"Cathodic protection - post 1998"}]
[null,null,null,17,{"$f":"'Capital base input'!E44","v":"Accelerated Depreciation - Long Life Assets"}]
[null,null,null,18,{"$f":"'Capital base input'!E45","v":"Accelerated Depreciation - Future of Gas"}]
[null,null,null,19,{"$f":"'Capital base input'!E46","v":0}]
[null,null,null,20,{"$f":"'Capital base input'!E47","v":0}]
[null,null,null,21,{"$f":"'Capital base input'!E48","v":0}]
[null,null,null,22,{"$f":"'Capital base input'!E49","v":0}]
[null,null,null,23,{"$f":"'Capital base input'!E50","v":0}]
[null,null,null,24,{"$f":"'Capital base input'!E51","v":0}]
[null,null,null,25,{"$f":"'Capital base input'!E52","v":0}]
[null,null,null,26,{"$f":"'Capital base input'!E53","v":0}]
[null,null,null,27,{"$f":"'Capital base input'!E54","v":0}]
[null,null,null,28,{"$f":"'Capital base input'!E55","v":0}]
[null,null,null,29,{"$f":"'Capital base input'!E56","v":0}]
[null,null,null,30,{"$f":"'Capital base input'!E57","v":0}]
[null,null,null,31,{"$f":"'Capital base input'!E58","v":0}]
[null,null,null,32,{"$f":"'Capital base input'!E59","v":0}]
[null,null,null,33,{"$f":"'Capital base input'!E60","v":0}]
[null,null,null,34,{"$f":"'Capital base input'!E61","v":0}]
[null,null,null,35,{"$f":"'Capital base input'!E62","v":0}]
[null,null,null,36,{"$f":"'Capital base input'!E63","v":0}]
[null,null,null,37,{"$f":"'Capital base input'!E64","v":0}]
[null,null,null,38,{"$f":"'Capital base input'!E65","v":0}]
[null,null,null,39,{"$f":"'Capital base input'!E66","v":0}]
[null,null,null,40,{"$f":"'Capital base input'!E67","v":0}]
[null,null,null,41,{"$f":"'Capital base input'!E68","v":0}]
[null,null,null,42,{"$f":"'Capital base input'!E69","v":0}]
[null,null,null,43,{"$f":"'Capital base input'!E70","v":0}]
[null,null,null,44,{"$f":"'Capital base input'!E71","v":0}]
[null,null,null,45,{"$f":"'Capital base input'!E72","v":0}]
[null,null,null,49,{"$f":"'Capital base input'!E76","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\"&H$4&\")\")","v":"Actual immediately expensed capex (2013)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\"&I$4&\")\")","v":"Actual immediately expensed capex (2014)"},"Actual immediately expensed capex (2015)","Actual immediately expensed capex (2016)","Actual immediately expensed capex (2017)","Actual immediately expensed capex (2018)","Actual immediately expensed capex (2019)","Actual immediately expensed capex (2020)","Actual immediately expensed capex (2021)","Actual immediately expensed capex (2022)","Actual immediately expensed capex (2023)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\"&BU$4&\")\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Other - IT"]
[null,null,null,null,"Distribution pipelines - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,"SCADA and remote control"]
[null,null,null,null,"Distribution pipelines - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H126:H175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT126:BT175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Meters"]
[null,null,null,null,"Distribution pipelines - post 1998"]
[null,null,null,null,"Accelerated Depreciation - Future of Gas"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Supply Regulators / Valve Stations"]
[null,null,null,null,"Meters"]
[null,null,null,null,"Service pipes - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Supply Regulators / Valve Stations"]
[null,null,null,null,"Other - IT"]
[null,null,null,null,"Accelerated Depreciation - Long Life Assets"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Cathodic Protection"]
[null,null,null,null,"Capitalised Leases 1 July 2023"]
[null,null,null,null,"Cathodic protection - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Cathodic Protection"]
[null,null,null,null,"Transmission pipelines - post 1998"]
[null,null,null,null,"Cathodic protection - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Cathodic Protection"]
[null,null,null,null,"Distribution pipelines - post 1998"]
[null,null,null,null,"Cathodic protection - post 1998"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,null,{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",{"$f":"IF(CE$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,0,null,null,{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,0,null,null,{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Capital base tracking","index":4,"n_rows":2054,"n_cols":93,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Ausnet - Capital base tracking - Gas DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'Capital base input'!$G$4&\")\"","v":"Year ($m, real 2012)"},{"$f":"'Capital base input'!G$4","v":2012},{"$f":"'Capital base input'!H$4","v":2013},{"$f":"'Capital base input'!I$4","v":2014},{"$f":"'Capital base input'!J$4","v":2015},{"$f":"'Capital base input'!K$4","v":2016},{"$f":"'Capital base input'!L$4","v":2017},{"$f":"'Capital base input'!M$4","v":2018},{"$f":"'Capital base input'!N$4","v":2019},{"$f":"'Capital base input'!O$4","v":2020},{"$f":"'Capital base input'!P$4","v":2021},{"$f":"'Capital base input'!Q$4","v":2022},{"$f":"'Capital base input'!R$4","v":2023},{"$f":"'Capital base input'!S$4","v":"2023-24"},{"$f":"'Capital base input'!T$4","v":"2024-25"},{"$f":"'Capital base input'!U$4","v":"2025-26"},{"$f":"'Capital base input'!V$4","v":"2026-27"},{"$f":"'Capital base input'!W$4","v":"2027-28"},{"$f":"'Capital base input'!X$4","v":"2028-29"},{"$f":"'Capital base input'!Y$4","v":"2029-30"},{"$f":"'Capital base input'!Z$4","v":"2030-31"},{"$f":"'Capital base input'!AA$4","v":"2031-32"},{"$f":"'Capital base input'!AB$4","v":"2032-33"},{"$f":"'Capital base input'!AC$4","v":"2033-34"},{"$f":"'Capital base input'!AD$4","v":"2034-35"},{"$f":"'Capital base input'!AE$4","v":"2035-36"},{"$f":"'Capital base input'!AF$4","v":"2036-37"},{"$f":"'Capital base input'!AG$4","v":"2037-38"},{"$f":"'Capital base input'!AH$4","v":"2038-39"},{"$f":"'Capital base input'!AI$4","v":"2039-40"},{"$f":"'Capital base input'!AJ$4","v":"2040-41"},{"$f":"'Capital base input'!AK$4","v":"2041-42"},{"$f":"'Capital base input'!AL$4","v":"2042-43"},{"$f":"'Capital base input'!AM$4","v":"2043-44"},{"$f":"'Capital base input'!AN$4","v":"2044-45"},{"$f":"'Capital base input'!AO$4","v":"2045-46"},{"$f":"'Capital base input'!AP$4","v":"2046-47"},{"$f":"'Capital base input'!AQ$4","v":"2047-48"},{"$f":"'Capital base input'!AR$4","v":"2048-49"},{"$f":"'Capital base input'!AS$4","v":"2049-50"},{"$f":"'Capital base input'!AT$4","v":"2050-51"},{"$f":"'Capital base input'!AU$4","v":"2051-52"},{"$f":"'Capital base input'!AV$4","v":"2052-53"},{"$f":"'Capital base input'!AW$4","v":"2053-54"},{"$f":"'Capital base input'!AX$4","v":"2054-55"},{"$f":"'Capital base input'!AY$4","v":"2055-56"},{"$f":"'Capital base input'!AZ$4","v":"2056-57"},{"$f":"'Capital base input'!BA$4","v":"2057-58"},{"$f":"'Capital base input'!BB$4","v":"2058-59"},{"$f":"'Capital base input'!BC$4","v":"2059-60"},{"$f":"'Capital base input'!BD$4","v":"2060-61"},{"$f":"'Capital base input'!BE$4","v":"2061-62"},{"$f":"'Capital base input'!BF$4","v":"2062-63"},{"$f":"'Capital base input'!BG$4","v":"2063-64"},{"$f":"'Capital base input'!BH$4","v":"2064-65"},{"$f":"'Capital base input'!BI$4","v":"2065-66"},{"$f":"'Capital base input'!BJ$4","v":"2066-67"},{"$f":"'Capital base input'!BK$4","v":"2067-68"},{"$f":"'Capital base input'!BL$4","v":"2068-69"},{"$f":"'Capital base input'!BM$4","v":"2069-70"},{"$f":"'Capital base input'!BN$4","v":"2070-71"},{"$f":"'Capital base input'!BO$4","v":"2071-72"},{"$f":"'Capital base input'!BP$4","v":"2072-73"},{"$f":"'Capital base input'!BQ$4","v":"2073-74"},{"$f":"'Capital base input'!BR$4","v":"2074-75"},{"$f":"'Capital base input'!BS$4","v":"2075-76"},{"$f":"'Capital base input'!BT$4","v":"2076-77"},{"$f":"'Capital base input'!BU$4","v":"2077-78"},{"$f":"'Capital base input'!BV$4","v":"2078-79"},{"$f":"'Capital base input'!BW$4","v":"2079-80"},{"$f":"'Capital base input'!BX$4","v":"2080-81"},{"$f":"'Capital base input'!BY$4","v":"2081-82"},{"$f":"'Capital base input'!BZ$4","v":"2082-83"},{"$f":"'Capital base input'!CA$4","v":"2083-84"},{"$f":"'Capital base input'!CB$4","v":"2084-85"},{"$f":"'Capital base input'!CC$4","v":"2085-86"},{"$f":"'Capital base input'!CD$4","v":"2086-87"},{"$f":"'Capital base input'!CE$4","v":"2087-88"},{"$f":"'Capital base input'!CF$4","v":"2088-89"},{"$f":"'Capital base input'!CG$4","v":"2089-90"},{"$f":"'Capital base input'!CH$4","v":"2090-91"},{"$f":"'Capital base input'!CI$4","v":"2091-92"},{"$f":"'Capital base input'!CJ$4","v":"2092-93"},{"$f":"'Capital base input'!CK$4","v":"2093-94"},{"$f":"'Capital base input'!CL$4","v":"2094-95"},{"$f":"'Capital base input'!CM$4","v":"2095-96"},{"$f":"'Capital base input'!CN$4","v":"2096-97"},{"$f":"'Capital base input'!CO$4","v":"2097-98"}]
[null,null,null,null,null,null,0,{"$f":"G5+IF(AND(COUNTA($H$4:H$4)=ROUNDUP('Capital base input'!H$5, 0), 'Capital base input'!H$5<>INT('Capital base input'!H$5)), 'Capital base input'!H$5-INT('Capital base input'!H$5), 1)","v":1},{"$f":"H5+IF(AND(COUNTA($H$4:I$4)=ROUNDUP('Capital base input'!I$5, 0), 'Capital base input'!I$5<>INT('Capital base input'!I$5)), 'Capital base input'!I$5-INT('Capital base input'!I$5), 1)","v":2},{"$f":"I5+IF(AND(COUNTA($H$4:J$4)=ROUNDUP('Capital base input'!J$5, 0), 'Capital base input'!J$5<>INT('Capital base input'!J$5)), 'Capital base input'!J$5-INT('Capital base input'!J$5), 1)","v":3},{"$f":"J5+IF(AND(COUNTA($H$4:K$4)=ROUNDUP('Capital base input'!K$5, 0), 'Capital base input'!K$5<>INT('Capital base input'!K$5)), 'Capital base input'!K$5-INT('Capital base input'!K$5), 1)","v":4},{"$f":"K5+IF(AND(COUNTA($H$4:L$4)=ROUNDUP('Capital base input'!L$5, 0), 'Capital base input'!L$5<>INT('Capital base input'!L$5)), 'Capital base input'!L$5-INT('Capital base input'!L$5), 1)","v":5},{"$f":"L5+IF(AND(COUNTA($H$4:M$4)=ROUNDUP('Capital base input'!M$5, 0), 'Capital base input'!M$5<>INT('Capital base input'!M$5)), 'Capital base input'!M$5-INT('Capital base input'!M$5), 1)","v":6},{"$f":"M5+IF(AND(COUNTA($H$4:N$4)=ROUNDUP('Capital base input'!N$5, 0), 'Capital base input'!N$5<>INT('Capital base input'!N$5)), 'Capital base input'!N$5-INT('Capital base input'!N$5), 1)","v":7},{"$f":"N5+IF(AND(COUNTA($H$4:O$4)=ROUNDUP('Capital base input'!O$5, 0), 'Capital base input'!O$5<>INT('Capital base input'!O$5)), 'Capital base input'!O$5-INT('Capital base input'!O$5), 1)","v":8},{"$f":"O5+IF(AND(COUNTA($H$4:P$4)=ROUNDUP('Capital base input'!P$5, 0), 'Capital base input'!P$5<>INT('Capital base input'!P$5)), 'Capital base input'!P$5-INT('Capital base input'!P$5), 1)","v":9},{"$f":"P5+IF(AND(COUNTA($H$4:Q$4)=ROUNDUP('Capital base input'!Q$5, 0), 'Capital base input'!Q$5<>INT('Capital base input'!Q$5)), 'Capital base input'!Q$5-INT('Capital base input'!Q$5), 1)","v":10},{"$f":"Q5+IF(AND(COUNTA($H$4:R$4)=ROUNDUP('Capital base input'!R$5, 0), 'Capital base input'!R$5<>INT('Capital base input'!R$5)), 'Capital base input'!R$5-INT('Capital base input'!R$5), 1)","v":10.5},{"$f":"R5+IF(AND(COUNTA($H$4:S$4)=ROUNDUP('Capital base input'!S$5, 0), 'Capital base input'!S$5<>INT('Capital base input'!S$5)), 'Capital base input'!S$5-INT('Capital base input'!S$5), 1)","v":11.5},{"$f":"S5+IF(AND(COUNTA($H$4:T$4)=ROUNDUP('Capital base input'!T$5, 0), 'Capital base input'!T$5<>INT('Capital base input'!T$5)), 'Capital base input'!T$5-INT('Capital base input'!T$5), 1)","v":12.5},{"$f":"T5+IF(AND(COUNTA($H$4:U$4)=ROUNDUP('Capital base input'!U$5, 0), 'Capital base input'!U$5<>INT('Capital base input'!U$5)), 'Capital base input'!U$5-INT('Capital base input'!U$5), 1)","v":13.5},{"$f":"U5+IF(AND(COUNTA($H$4:V$4)=ROUNDUP('Capital base input'!V$5, 0), 'Capital base input'!V$5<>INT('Capital base input'!V$5)), 'Capital base input'!V$5-INT('Capital base input'!V$5), 1)","v":14.5},{"$f":"V5+IF(AND(COUNTA($H$4:W$4)=ROUNDUP('Capital base input'!W$5, 0), 'Capital base input'!W$5<>INT('Capital base input'!W$5)), 'Capital base input'!W$5-INT('Capital base input'!W$5), 1)","v":15.5},{"$f":"W5+IF(AND(COUNTA($H$4:X$4)=ROUNDUP('Capital base input'!X$5, 0), 'Capital base input'!X$5<>INT('Capital base input'!X$5)), 'Capital base input'!X$5-INT('Capital base input'!X$5), 1)","v":16.5},{"$f":"X5+IF(AND(COUNTA($H$4:Y$4)=ROUNDUP('Capital base input'!Y$5, 0), 'Capital base input'!Y$5<>INT('Capital base input'!Y$5)), 'Capital base input'!Y$5-INT('Capital base input'!Y$5), 1)","v":17.5},{"$f":"Y5+IF(AND(COUNTA($H$4:Z$4)=ROUNDUP('Capital base input'!Z$5, 0), 'Capital base input'!Z$5<>INT('Capital base input'!Z$5)), 'Capital base input'!Z$5-INT('Capital base input'!Z$5), 1)","v":18.5},{"$f":"Z5+IF(AND(COUNTA($H$4:AA$4)=ROUNDUP('Capital base input'!AA$5, 0), 'Capital base input'!AA$5<>INT('Capital base input'!AA$5)), 'Capital base input'!AA$5-INT('Capital base input'!AA$5), 1)","v":19.5},{"$f":"AA5+IF(AND(COUNTA($H$4:AB$4)=ROUNDUP('Capital base input'!AB$5, 0), 'Capital base input'!AB$5<>INT('Capital base input'!AB$5)), 'Capital base input'!AB$5-INT('Capital base input'!AB$5), 1)","v":20.5},{"$f":"AB5+IF(AND(COUNTA($H$4:AC$4)=ROUNDUP('Capital base input'!AC$5, 0), 'Capital base input'!AC$5<>INT('Capital base input'!AC$5)), 'Capital base input'!AC$5-INT('Capital base input'!AC$5), 1)","v":21.5},{"$f":"AC5+IF(AND(COUNTA($H$4:AD$4)=ROUNDUP('Capital base input'!AD$5, 0), 'Capital base input'!AD$5<>INT('Capital base input'!AD$5)), 'Capital base input'!AD$5-INT('Capital base input'!AD$5), 1)","v":22.5},{"$f":"AD5+IF(AND(COUNTA($H$4:AE$4)=ROUNDUP('Capital base input'!AE$5, 0), 'Capital base input'!AE$5<>INT('Capital base input'!AE$5)), 'Capital base input'!AE$5-INT('Capital base input'!AE$5), 1)","v":23.5},{"$f":"AE5+IF(AND(COUNTA($H$4:AF$4)=ROUNDUP('Capital base input'!AF$5, 0), 'Capital base input'!AF$5<>INT('Capital base input'!AF$5)), 'Capital base input'!AF$5-INT('Capital base input'!AF$5), 1)","v":24.5},{"$f":"AF5+IF(AND(COUNTA($H$4:AG$4)=ROUNDUP('Capital base input'!AG$5, 0), 'Capital base input'!AG$5<>INT('Capital base input'!AG$5)), 'Capital base input'!AG$5-INT('Capital base input'!AG$5), 1)","v":25.5},{"$f":"AG5+IF(AND(COUNTA($H$4:AH$4)=ROUNDUP('Capital base input'!AH$5, 0), 'Capital base input'!AH$5<>INT('Capital base input'!AH$5)), 'Capital base input'!AH$5-INT('Capital base input'!AH$5), 1)","v":26.5},{"$f":"AH5+IF(AND(COUNTA($H$4:AI$4)=ROUNDUP('Capital base input'!AI$5, 0), 'Capital base input'!AI$5<>INT('Capital base input'!AI$5)), 'Capital base input'!AI$5-INT('Capital base input'!AI$5), 1)","v":27.5},{"$f":"AI5+IF(AND(COUNTA($H$4:AJ$4)=ROUNDUP('Capital base input'!AJ$5, 0), 'Capital base input'!AJ$5<>INT('Capital base input'!AJ$5)), 'Capital base input'!AJ$5-INT('Capital base input'!AJ$5), 1)","v":28.5},{"$f":"AJ5+IF(AND(COUNTA($H$4:AK$4)=ROUNDUP('Capital base input'!AK$5, 0), 'Capital base input'!AK$5<>INT('Capital base input'!AK$5)), 'Capital base input'!AK$5-INT('Capital base input'!AK$5), 1)","v":29.5},{"$f":"AK5+IF(AND(COUNTA($H$4:AL$4)=ROUNDUP('Capital base input'!AL$5, 0), 'Capital base input'!AL$5<>INT('Capital base input'!AL$5)), 'Capital base input'!AL$5-INT('Capital base input'!AL$5), 1)","v":30.5},{"$f":"AL5+IF(AND(COUNTA($H$4:AM$4)=ROUNDUP('Capital base input'!AM$5, 0), 'Capital base input'!AM$5<>INT('Capital base input'!AM$5)), 'Capital base input'!AM$5-INT('Capital base input'!AM$5), 1)","v":31.5},{"$f":"AM5+IF(AND(COUNTA($H$4:AN$4)=ROUNDUP('Capital base input'!AN$5, 0), 'Capital base input'!AN$5<>INT('Capital base input'!AN$5)), 'Capital base input'!AN$5-INT('Capital base input'!AN$5), 1)","v":32.5},{"$f":"AN5+IF(AND(COUNTA($H$4:AO$4)=ROUNDUP('Capital base input'!AO$5, 0), 'Capital base input'!AO$5<>INT('Capital base input'!AO$5)), 'Capital base input'!AO$5-INT('Capital base input'!AO$5), 1)","v":33.5},{"$f":"AO5+IF(AND(COUNTA($H$4:AP$4)=ROUNDUP('Capital base input'!AP$5, 0), 'Capital base input'!AP$5<>INT('Capital base input'!AP$5)), 'Capital base input'!AP$5-INT('Capital base input'!AP$5), 1)","v":34.5},{"$f":"AP5+IF(AND(COUNTA($H$4:AQ$4)=ROUNDUP('Capital base input'!AQ$5, 0), 'Capital base input'!AQ$5<>INT('Capital base input'!AQ$5)), 'Capital base input'!AQ$5-INT('Capital base input'!AQ$5), 1)","v":35.5},{"$f":"AQ5+IF(AND(COUNTA($H$4:AR$4)=ROUNDUP('Capital base input'!AR$5, 0), 'Capital base input'!AR$5<>INT('Capital base input'!AR$5)), 'Capital base input'!AR$5-INT('Capital base input'!AR$5), 1)","v":36.5},{"$f":"AR5+IF(AND(COUNTA($H$4:AS$4)=ROUNDUP('Capital base input'!AS$5, 0), 'Capital base input'!AS$5<>INT('Capital base input'!AS$5)), 'Capital base input'!AS$5-INT('Capital base input'!AS$5), 1)","v":37.5},{"$f":"AS5+IF(AND(COUNTA($H$4:AT$4)=ROUNDUP('Capital base input'!AT$5, 0), 'Capital base input'!AT$5<>INT('Capital base input'!AT$5)), 'Capital base input'!AT$5-INT('Capital base input'!AT$5), 1)","v":38.5},{"$f":"AT5+IF(AND(COUNTA($H$4:AU$4)=ROUNDUP('Capital base input'!AU$5, 0), 'Capital base input'!AU$5<>INT('Capital base input'!AU$5)), 'Capital base input'!AU$5-INT('Capital base input'!AU$5), 1)","v":39.5},{"$f":"AU5+IF(AND(COUNTA($H$4:AV$4)=ROUNDUP('Capital base input'!AV$5, 0), 'Capital base input'!AV$5<>INT('Capital base input'!AV$5)), 'Capital base input'!AV$5-INT('Capital base input'!AV$5), 1)","v":40.5},{"$f":"AV5+IF(AND(COUNTA($H$4:AW$4)=ROUNDUP('Capital base input'!AW$5, 0), 'Capital base input'!AW$5<>INT('Capital base input'!AW$5)), 'Capital base input'!AW$5-INT('Capital base input'!AW$5), 1)","v":41.5},{"$f":"AW5+IF(AND(COUNTA($H$4:AX$4)=ROUNDUP('Capital base input'!AX$5, 0), 'Capital base input'!AX$5<>INT('Capital base input'!AX$5)), 'Capital base input'!AX$5-INT('Capital base input'!AX$5), 1)","v":42.5},{"$f":"AX5+IF(AND(COUNTA($H$4:AY$4)=ROUNDUP('Capital base input'!AY$5, 0), 'Capital base input'!AY$5<>INT('Capital base input'!AY$5)), 'Capital base input'!AY$5-INT('Capital base input'!AY$5), 1)","v":43.5},{"$f":"AY5+IF(AND(COUNTA($H$4:AZ$4)=ROUNDUP('Capital base input'!AZ$5, 0), 'Capital base input'!AZ$5<>INT('Capital base input'!AZ$5)), 'Capital base input'!AZ$5-INT('Capital base input'!AZ$5), 1)","v":44.5},{"$f":"AZ5+IF(AND(COUNTA($H$4:BA$4)=ROUNDUP('Capital base input'!BA$5, 0), 'Capital base input'!BA$5<>INT('Capital base input'!BA$5)), 'Capital base input'!BA$5-INT('Capital base input'!BA$5), 1)","v":45.5},{"$f":"BA5+IF(AND(COUNTA($H$4:BB$4)=ROUNDUP('Capital base input'!BB$5, 0), 'Capital base input'!BB$5<>INT('Capital base input'!BB$5)), 'Capital base input'!BB$5-INT('Capital base input'!BB$5), 1)","v":46.5},{"$f":"BB5+IF(AND(COUNTA($H$4:BC$4)=ROUNDUP('Capital base input'!BC$5, 0), 'Capital base input'!BC$5<>INT('Capital base input'!BC$5)), 'Capital base input'!BC$5-INT('Capital base input'!BC$5), 1)","v":47.5},{"$f":"BC5+IF(AND(COUNTA($H$4:BD$4)=ROUNDUP('Capital base input'!BD$5, 0), 'Capital base input'!BD$5<>INT('Capital base input'!BD$5)), 'Capital base input'!BD$5-INT('Capital base input'!BD$5), 1)","v":48.5},{"$f":"BD5+IF(AND(COUNTA($H$4:BE$4)=ROUNDUP('Capital base input'!BE$5, 0), 'Capital base input'!BE$5<>INT('Capital base input'!BE$5)), 'Capital base input'!BE$5-INT('Capital base input'!BE$5), 1)","v":49.5},{"$f":"BE5+IF(AND(COUNTA($H$4:BF$4)=ROUNDUP('Capital base input'!BF$5, 0), 'Capital base input'!BF$5<>INT('Capital base input'!BF$5)), 'Capital base input'!BF$5-INT('Capital base input'!BF$5), 1)","v":50.5},{"$f":"BF5+IF(AND(COUNTA($H$4:BG$4)=ROUNDUP('Capital base input'!BG$5, 0), 'Capital base input'!BG$5<>INT('Capital base input'!BG$5)), 'Capital base input'!BG$5-INT('Capital base input'!BG$5), 1)","v":51.5},{"$f":"BG5+IF(AND(COUNTA($H$4:BH$4)=ROUNDUP('Capital base input'!BH$5, 0), 'Capital base input'!BH$5<>INT('Capital base input'!BH$5)), 'Capital base input'!BH$5-INT('Capital base input'!BH$5), 1)","v":52.5},{"$f":"BH5+IF(AND(COUNTA($H$4:BI$4)=ROUNDUP('Capital base input'!BI$5, 0), 'Capital base input'!BI$5<>INT('Capital base input'!BI$5)), 'Capital base input'!BI$5-INT('Capital base input'!BI$5), 1)","v":53.5},{"$f":"BI5+IF(AND(COUNTA($H$4:BJ$4)=ROUNDUP('Capital base input'!BJ$5, 0), 'Capital base input'!BJ$5<>INT('Capital base input'!BJ$5)), 'Capital base input'!BJ$5-INT('Capital base input'!BJ$5), 1)","v":54.5},{"$f":"BJ5+IF(AND(COUNTA($H$4:BK$4)=ROUNDUP('Capital base input'!BK$5, 0), 'Capital base input'!BK$5<>INT('Capital base input'!BK$5)), 'Capital base input'!BK$5-INT('Capital base input'!BK$5), 1)","v":55.5},{"$f":"BK5+IF(AND(COUNTA($H$4:BL$4)=ROUNDUP('Capital base input'!BL$5, 0), 'Capital base input'!BL$5<>INT('Capital base input'!BL$5)), 'Capital base input'!BL$5-INT('Capital base input'!BL$5), 1)","v":56.5},{"$f":"BL5+IF(AND(COUNTA($H$4:BM$4)=ROUNDUP('Capital base input'!BM$5, 0), 'Capital base input'!BM$5<>INT('Capital base input'!BM$5)), 'Capital base input'!BM$5-INT('Capital base input'!BM$5), 1)","v":57.5},{"$f":"BM5+IF(AND(COUNTA($H$4:BN$4)=ROUNDUP('Capital base input'!BN$5, 0), 'Capital base input'!BN$5<>INT('Capital base input'!BN$5)), 'Capital base input'!BN$5-INT('Capital base input'!BN$5), 1)","v":58.5},{"$f":"BN5+IF(AND(COUNTA($H$4:BO$4)=ROUNDUP('Capital base input'!BO$5, 0), 'Capital base input'!BO$5<>INT('Capital base input'!BO$5)), 'Capital base input'!BO$5-INT('Capital base input'!BO$5), 1)","v":59.5},{"$f":"BO5+IF(AND(COUNTA($H$4:BP$4)=ROUNDUP('Capital base input'!BP$5, 0), 'Capital base input'!BP$5<>INT('Capital base input'!BP$5)), 'Capital base input'!BP$5-INT('Capital base input'!BP$5), 1)","v":60.5},{"$f":"BP5+IF(AND(COUNTA($H$4:BQ$4)=ROUNDUP('Capital base input'!BQ$5, 0), 'Capital base input'!BQ$5<>INT('Capital base input'!BQ$5)), 'Capital base input'!BQ$5-INT('Capital base input'!BQ$5), 1)","v":61.5},{"$f":"BQ5+IF(AND(COUNTA($H$4:BR$4)=ROUNDUP('Capital base input'!BR$5, 0), 'Capital base input'!BR$5<>INT('Capital base input'!BR$5)), 'Capital base input'!BR$5-INT('Capital base input'!BR$5), 1)","v":62.5},{"$f":"BR5+IF(AND(COUNTA($H$4:BS$4)=ROUNDUP('Capital base input'!BS$5, 0), 'Capital base input'!BS$5<>INT('Capital base input'!BS$5)), 'Capital base input'!BS$5-INT('Capital base input'!BS$5), 1)","v":63.5},{"$f":"BS5+IF(AND(COUNTA($H$4:BT$4)=ROUNDUP('Capital base input'!BT$5, 0), 'Capital base input'!BT$5<>INT('Capital base input'!BT$5)), 'Capital base input'!BT$5-INT('Capital base input'!BT$5), 1)","v":64.5},{"$f":"BT5+IF(AND(COUNTA($H$4:BU$4)=ROUNDUP('Capital base input'!BU$5, 0), 'Capital base input'!BU$5<>INT('Capital base input'!BU$5)), 'Capital base input'!BU$5-INT('Capital base input'!BU$5), 1)","v":65.5},{"$f":"BU5+IF(AND(COUNTA($H$4:BV$4)=ROUNDUP('Capital base input'!BV$5, 0), 'Capital base input'!BV$5<>INT('Capital base input'!BV$5)), 'Capital base input'!BV$5-INT('Capital base input'!BV$5), 1)","v":66.5},{"$f":"BV5+IF(AND(COUNTA($H$4:BW$4)=ROUNDUP('Capital base input'!BW$5, 0), 'Capital base input'!BW$5<>INT('Capital base input'!BW$5)), 'Capital base input'!BW$5-INT('Capital base input'!BW$5), 1)","v":67.5},{"$f":"BW5+IF(AND(COUNTA($H$4:BX$4)=ROUNDUP('Capital base input'!BX$5, 0), 'Capital base input'!BX$5<>INT('Capital base input'!BX$5)), 'Capital base input'!BX$5-INT('Capital base input'!BX$5), 1)","v":68.5},{"$f":"BX5+IF(AND(COUNTA($H$4:BY$4)=ROUNDUP('Capital base input'!BY$5, 0), 'Capital base input'!BY$5<>INT('Capital base input'!BY$5)), 'Capital base input'!BY$5-INT('Capital base input'!BY$5), 1)","v":69.5},{"$f":"BY5+IF(AND(COUNTA($H$4:BZ$4)=ROUNDUP('Capital base input'!BZ$5, 0), 'Capital base input'!BZ$5<>INT('Capital base input'!BZ$5)), 'Capital base input'!BZ$5-INT('Capital base input'!BZ$5), 1)","v":70.5},{"$f":"BZ5+IF(AND(COUNTA($H$4:CA$4)=ROUNDUP('Capital base input'!CA$5, 0), 'Capital base input'!CA$5<>INT('Capital base input'!CA$5)), 'Capital base input'!CA$5-INT('Capital base input'!CA$5), 1)","v":71.5},{"$f":"CA5+IF(AND(COUNTA($H$4:CB$4)=ROUNDUP('Capital base input'!CB$5, 0), 'Capital base input'!CB$5<>INT('Capital base input'!CB$5)), 'Capital base input'!CB$5-INT('Capital base input'!CB$5), 1)","v":72.5},{"$f":"CB5+IF(AND(COUNTA($H$4:CC$4)=ROUNDUP('Capital base input'!CC$5, 0), 'Capital base input'!CC$5<>INT('Capital base input'!CC$5)), 'Capital base input'!CC$5-INT('Capital base input'!CC$5), 1)","v":73.5},{"$f":"CC5+IF(AND(COUNTA($H$4:CD$4)=ROUNDUP('Capital base input'!CD$5, 0), 'Capital base input'!CD$5<>INT('Capital base input'!CD$5)), 'Capital base input'!CD$5-INT('Capital base input'!CD$5), 1)","v":74.5},{"$f":"CD5+IF(AND(COUNTA($H$4:CE$4)=ROUNDUP('Capital base input'!CE$5, 0), 'Capital base input'!CE$5<>INT('Capital base input'!CE$5)), 'Capital base input'!CE$5-INT('Capital base input'!CE$5), 1)","v":75.5},{"$f":"CE5+IF(AND(COUNTA($H$4:CF$4)=ROUNDUP('Capital base input'!CF$5, 0), 'Capital base input'!CF$5<>INT('Capital base input'!CF$5)), 'Capital base input'!CF$5-INT('Capital base input'!CF$5), 1)","v":76.5},{"$f":"CF5+IF(AND(COUNTA($H$4:CG$4)=ROUNDUP('Capital base input'!CG$5, 0), 'Capital base input'!CG$5<>INT('Capital base input'!CG$5)), 'Capital base input'!CG$5-INT('Capital base input'!CG$5), 1)","v":77.5},{"$f":"CG5+IF(AND(COUNTA($H$4:CH$4)=ROUNDUP('Capital base input'!CH$5, 0), 'Capital base input'!CH$5<>INT('Capital base input'!CH$5)), 'Capital base input'!CH$5-INT('Capital base input'!CH$5), 1)","v":78.5},{"$f":"CH5+IF(AND(COUNTA($H$4:CI$4)=ROUNDUP('Capital base input'!CI$5, 0), 'Capital base input'!CI$5<>INT('Capital base input'!CI$5)), 'Capital base input'!CI$5-INT('Capital base input'!CI$5), 1)","v":79.5},{"$f":"CI5+IF(AND(COUNTA($H$4:CJ$4)=ROUNDUP('Capital base input'!CJ$5, 0), 'Capital base input'!CJ$5<>INT('Capital base input'!CJ$5)), 'Capital base input'!CJ$5-INT('Capital base input'!CJ$5), 1)","v":80.5},{"$f":"CJ5+IF(AND(COUNTA($H$4:CK$4)=ROUNDUP('Capital base input'!CK$5, 0), 'Capital base input'!CK$5<>INT('Capital base input'!CK$5)), 'Capital base input'!CK$5-INT('Capital base input'!CK$5), 1)","v":81.5},{"$f":"CK5+IF(AND(COUNTA($H$4:CL$4)=ROUNDUP('Capital base input'!CL$5, 0), 'Capital base input'!CL$5<>INT('Capital base input'!CL$5)), 'Capital base input'!CL$5-INT('Capital base input'!CL$5), 1)","v":82.5},{"$f":"CL5+IF(AND(COUNTA($H$4:CM$4)=ROUNDUP('Capital base input'!CM$5, 0), 'Capital base input'!CM$5<>INT('Capital base input'!CM$5)), 'Capital base input'!CM$5-INT('Capital base input'!CM$5), 1)","v":83.5},{"$f":"CM5+IF(AND(COUNTA($H$4:CN$4)=ROUNDUP('Capital base input'!CN$5, 0), 'Capital base input'!CN$5<>INT('Capital base input'!CN$5)), 'Capital base input'!CN$5-INT('Capital base input'!CN$5), 1)","v":84.5},{"$f":"CN5+IF(AND(COUNTA($H$4:CO$4)=ROUNDUP('Capital base input'!CO$5, 0), 'Capital base input'!CO$5<>INT('Capital base input'!CO$5)), 'Capital base input'!CO$5-INT('Capital base input'!CO$5), 1)","v":85.5}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E7, 'Capital base input'!$D$28:$D$77, 0))","v":"Transmission Pipelines"}]
[null,null,null,null,1,"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$28:$G$77, $E7)/'Capital base input'!G$15","v":50.933463637207019},{"$f":"(INDEX('Capital base input'!H$28:H$77, $E7)-INDEX('Capital base input'!H$82:H$131, $E7)-INDEX('Capital base input'!H$136:H$185, $E7))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":0.80416100960611125},{"$f":"(INDEX('Capital base input'!I$28:I$77, $E7)-INDEX('Capital base input'!I$82:I$131, $E7)-INDEX('Capital base input'!I$136:I$185, $E7))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":0.41165641050162849},{"$f":"(INDEX('Capital base input'!J$28:J$77, $E7)-INDEX('Capital base input'!J$82:J$131, $E7)-INDEX('Capital base input'!J$136:J$185, $E7))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":-0.11397226920299747},{"$f":"(INDEX('Capital base input'!K$28:K$77, $E7)-INDEX('Capital base input'!K$82:K$131, $E7)-INDEX('Capital base input'!K$136:K$185, $E7))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":-3.0592605072894571E-4},{"$f":"(INDEX('Capital base input'!L$28:L$77, $E7)-INDEX('Capital base input'!L$82:L$131, $E7)-INDEX('Capital base input'!L$136:L$185, $E7))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":-1.8768168948477767E-2},{"$f":"(INDEX('Capital base input'!M$28:M$77, $E7)-INDEX('Capital base input'!M$82:M$131, $E7)-INDEX('Capital base input'!M$136:M$185, $E7))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$28:N$77, $E7)-INDEX('Capital base input'!N$82:N$131, $E7)-INDEX('Capital base input'!N$136:N$185, $E7))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":-4.1819084800708128E-3},{"$f":"(INDEX('Capital base input'!O$28:O$77, $E7)-INDEX('Capital base input'!O$82:O$131, $E7)-INDEX('Capital base input'!O$136:O$185, $E7))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":3.0461424859539732},{"$f":"(INDEX('Capital base input'!P$28:P$77, $E7)-INDEX('Capital base input'!P$82:P$131, $E7)-INDEX('Capital base input'!P$136:P$185, $E7))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":3.8232426494473533},{"$f":"(INDEX('Capital base input'!Q$28:Q$77, $E7)-INDEX('Capital base input'!Q$82:Q$131, $E7)-INDEX('Capital base input'!Q$136:Q$185, $E7))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":-0.28641534327702961},{"$f":"(INDEX('Capital base input'!R$28:R$77, $E7)-INDEX('Capital base input'!R$82:R$131, $E7)-INDEX('Capital base input'!R$136:R$185, $E7))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0.22142955084698926},{"$f":"(INDEX('Capital base input'!S$28:S$77, $E7)-INDEX('Capital base input'!S$82:S$131, $E7)-INDEX('Capital base input'!S$136:S$185, $E7))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$28:T$77, $E7)-INDEX('Capital base input'!T$82:T$131, $E7)-INDEX('Capital base input'!T$136:T$185, $E7))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$28:U$77, $E7)-INDEX('Capital base input'!U$82:U$131, $E7)-INDEX('Capital base input'!U$136:U$185, $E7))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$28:V$77, $E7)-INDEX('Capital base input'!V$82:V$131, $E7)-INDEX('Capital base input'!V$136:V$185, $E7))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$28:W$77, $E7)-INDEX('Capital base input'!W$82:W$131, $E7)-INDEX('Capital base input'!W$136:W$185, $E7))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$28:X$77, $E7)-INDEX('Capital base input'!X$82:X$131, $E7)-INDEX('Capital base input'!X$136:X$185, $E7))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$28:Y$77, $E7)-INDEX('Capital base input'!Y$82:Y$131, $E7)-INDEX('Capital base input'!Y$136:Y$185, $E7))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$28:Z$77, $E7)-INDEX('Capital base input'!Z$82:Z$131, $E7)-INDEX('Capital base input'!Z$136:Z$185, $E7))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$28:AA$77, $E7)-INDEX('Capital base input'!AA$82:AA$131, $E7)-INDEX('Capital base input'!AA$136:AA$185, $E7))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$28:AB$77, $E7)-INDEX('Capital base input'!AB$82:AB$131, $E7)-INDEX('Capital base input'!AB$136:AB$185, $E7))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$28:AC$77, $E7)-INDEX('Capital base input'!AC$82:AC$131, $E7)-INDEX('Capital base input'!AC$136:AC$185, $E7))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$28:AD$77, $E7)-INDEX('Capital base input'!AD$82:AD$131, $E7)-INDEX('Capital base input'!AD$136:AD$185, $E7))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$28:AE$77, $E7)-INDEX('Capital base input'!AE$82:AE$131, $E7)-INDEX('Capital base input'!AE$136:AE$185, $E7))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$28:AF$77, $E7)-INDEX('Capital base input'!AF$82:AF$131, $E7)-INDEX('Capital base input'!AF$136:AF$185, $E7))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$28:AG$77, $E7)-INDEX('Capital base input'!AG$82:AG$131, $E7)-INDEX('Capital base input'!AG$136:AG$185, $E7))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$28:AH$77, $E7)-INDEX('Capital base input'!AH$82:AH$131, $E7)-INDEX('Capital base input'!AH$136:AH$185, $E7))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$28:AI$77, $E7)-INDEX('Capital base input'!AI$82:AI$131, $E7)-INDEX('Capital base input'!AI$136:AI$185, $E7))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$28:AJ$77, $E7)-INDEX('Capital base input'!AJ$82:AJ$131, $E7)-INDEX('Capital base input'!AJ$136:AJ$185, $E7))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$28:AK$77, $E7)-INDEX('Capital base input'!AK$82:AK$131, $E7)-INDEX('Capital base input'!AK$136:AK$185, $E7))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$28:AL$77, $E7)-INDEX('Capital base input'!AL$82:AL$131, $E7)-INDEX('Capital base input'!AL$136:AL$185, $E7))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$28:AM$77, $E7)-INDEX('Capital base input'!AM$82:AM$131, $E7)-INDEX('Capital base input'!AM$136:AM$185, $E7))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$28:AN$77, $E7)-INDEX('Capital base input'!AN$82:AN$131, $E7)-INDEX('Capital base input'!AN$136:AN$185, $E7))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$28:AO$77, $E7)-INDEX('Capital base input'!AO$82:AO$131, $E7)-INDEX('Capital base input'!AO$136:AO$185, $E7))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$28:AP$77, $E7)-INDEX('Capital base input'!AP$82:AP$131, $E7)-INDEX('Capital base input'!AP$136:AP$185, $E7))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$28:AQ$77, $E7)-INDEX('Capital base input'!AQ$82:AQ$131, $E7)-INDEX('Capital base input'!AQ$136:AQ$185, $E7))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$28:AR$77, $E7)-INDEX('Capital base input'!AR$82:AR$131, $E7)-INDEX('Capital base input'!AR$136:AR$185, $E7))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$28:AS$77, $E7)-INDEX('Capital base input'!AS$82:AS$131, $E7)-INDEX('Capital base input'!AS$136:AS$185, $E7))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$28:AT$77, $E7)-INDEX('Capital base input'!AT$82:AT$131, $E7)-INDEX('Capital base input'!AT$136:AT$185, $E7))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$28:AU$77, $E7)-INDEX('Capital base input'!AU$82:AU$131, $E7)-INDEX('Capital base input'!AU$136:AU$185, $E7))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$28:AV$77, $E7)-INDEX('Capital base input'!AV$82:AV$131, $E7)-INDEX('Capital base input'!AV$136:AV$185, $E7))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$28:AW$77, $E7)-INDEX('Capital base input'!AW$82:AW$131, $E7)-INDEX('Capital base input'!AW$136:AW$185, $E7))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$28:AX$77, $E7)-INDEX('Capital base input'!AX$82:AX$131, $E7)-INDEX('Capital base input'!AX$136:AX$185, $E7))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$28:AY$77, $E7)-INDEX('Capital base input'!AY$82:AY$131, $E7)-INDEX('Capital base input'!AY$136:AY$185, $E7))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$28:AZ$77, $E7)-INDEX('Capital base input'!AZ$82:AZ$131, $E7)-INDEX('Capital base input'!AZ$136:AZ$185, $E7))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$28:BA$77, $E7)-INDEX('Capital base input'!BA$82:BA$131, $E7)-INDEX('Capital base input'!BA$136:BA$185, $E7))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$28:BB$77, $E7)-INDEX('Capital base input'!BB$82:BB$131, $E7)-INDEX('Capital base input'!BB$136:BB$185, $E7))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$28:BC$77, $E7)-INDEX('Capital base input'!BC$82:BC$131, $E7)-INDEX('Capital base input'!BC$136:BC$185, $E7))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$28:BD$77, $E7)-INDEX('Capital base input'!BD$82:BD$131, $E7)-INDEX('Capital base input'!BD$136:BD$185, $E7))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$28:BE$77, $E7)-INDEX('Capital base input'!BE$82:BE$131, $E7)-INDEX('Capital base input'!BE$136:BE$185, $E7))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$28:BF$77, $E7)-INDEX('Capital base input'!BF$82:BF$131, $E7)-INDEX('Capital base input'!BF$136:BF$185, $E7))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$28:BG$77, $E7)-INDEX('Capital base input'!BG$82:BG$131, $E7)-INDEX('Capital base input'!BG$136:BG$185, $E7))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$28:BH$77, $E7)-INDEX('Capital base input'!BH$82:BH$131, $E7)-INDEX('Capital base input'!BH$136:BH$185, $E7))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$28:BI$77, $E7)-INDEX('Capital base input'!BI$82:BI$131, $E7)-INDEX('Capital base input'!BI$136:BI$185, $E7))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$28:BJ$77, $E7)-INDEX('Capital base input'!BJ$82:BJ$131, $E7)-INDEX('Capital base input'!BJ$136:BJ$185, $E7))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$28:BK$77, $E7)-INDEX('Capital base input'!BK$82:BK$131, $E7)-INDEX('Capital base input'!BK$136:BK$185, $E7))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$28:BL$77, $E7)-INDEX('Capital base input'!BL$82:BL$131, $E7)-INDEX('Capital base input'!BL$136:BL$185, $E7))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$28:BM$77, $E7)-INDEX('Capital base input'!BM$82:BM$131, $E7)-INDEX('Capital base input'!BM$136:BM$185, $E7))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$28:BN$77, $E7)-INDEX('Capital base input'!BN$82:BN$131, $E7)-INDEX('Capital base input'!BN$136:BN$185, $E7))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$28:BO$77, $E7)-INDEX('Capital base input'!BO$82:BO$131, $E7)-INDEX('Capital base input'!BO$136:BO$185, $E7))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$28:BP$77, $E7)-INDEX('Capital base input'!BP$82:BP$131, $E7)-INDEX('Capital base input'!BP$136:BP$185, $E7))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$28:BQ$77, $E7)-INDEX('Capital base input'!BQ$82:BQ$131, $E7)-INDEX('Capital base input'!BQ$136:BQ$185, $E7))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$28:BR$77, $E7)-INDEX('Capital base input'!BR$82:BR$131, $E7)-INDEX('Capital base input'!BR$136:BR$185, $E7))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$28:BS$77, $E7)-INDEX('Capital base input'!BS$82:BS$131, $E7)-INDEX('Capital base input'!BS$136:BS$185, $E7))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$28:BT$77, $E7)-INDEX('Capital base input'!BT$82:BT$131, $E7)-INDEX('Capital base input'!BT$136:BT$185, $E7))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$28:BU$77, $E7)-INDEX('Capital base input'!BU$82:BU$131, $E7)-INDEX('Capital base input'!BU$136:BU$185, $E7))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$28:BV$77, $E7)-INDEX('Capital base input'!BV$82:BV$131, $E7)-INDEX('Capital base input'!BV$136:BV$185, $E7))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$28:BW$77, $E7)-INDEX('Capital base input'!BW$82:BW$131, $E7)-INDEX('Capital base input'!BW$136:BW$185, $E7))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$28:BX$77, $E7)-INDEX('Capital base input'!BX$82:BX$131, $E7)-INDEX('Capital base input'!BX$136:BX$185, $E7))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$28:BY$77, $E7)-INDEX('Capital base input'!BY$82:BY$131, $E7)-INDEX('Capital base input'!BY$136:BY$185, $E7))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$28:BZ$77, $E7)-INDEX('Capital base input'!BZ$82:BZ$131, $E7)-INDEX('Capital base input'!BZ$136:BZ$185, $E7))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$28:CA$77, $E7)-INDEX('Capital base input'!CA$82:CA$131, $E7)-INDEX('Capital base input'!CA$136:CA$185, $E7))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$28:CB$77, $E7)-INDEX('Capital base input'!CB$82:CB$131, $E7)-INDEX('Capital base input'!CB$136:CB$185, $E7))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$28:CC$77, $E7)-INDEX('Capital base input'!CC$82:CC$131, $E7)-INDEX('Capital base input'!CC$136:CC$185, $E7))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$28:CD$77, $E7)-INDEX('Capital base input'!CD$82:CD$131, $E7)-INDEX('Capital base input'!CD$136:CD$185, $E7))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$28:CE$77, $E7)-INDEX('Capital base input'!CE$82:CE$131, $E7)-INDEX('Capital base input'!CE$136:CE$185, $E7))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$28:CF$77, $E7)-INDEX('Capital base input'!CF$82:CF$131, $E7)-INDEX('Capital base input'!CF$136:CF$185, $E7))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$28:CG$77, $E7)-INDEX('Capital base input'!CG$82:CG$131, $E7)-INDEX('Capital base input'!CG$136:CG$185, $E7))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$28:CH$77, $E7)-INDEX('Capital base input'!CH$82:CH$131, $E7)-INDEX('Capital base input'!CH$136:CH$185, $E7))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$28:CI$77, $E7)-INDEX('Capital base input'!CI$82:CI$131, $E7)-INDEX('Capital base input'!CI$136:CI$185, $E7))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$28:CJ$77, $E7)-INDEX('Capital base input'!CJ$82:CJ$131, $E7)-INDEX('Capital base input'!CJ$136:CJ$185, $E7))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$28:CK$77, $E7)-INDEX('Capital base input'!CK$82:CK$131, $E7)-INDEX('Capital base input'!CK$136:CK$185, $E7))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$28:CL$77, $E7)-INDEX('Capital base input'!CL$82:CL$131, $E7)-INDEX('Capital base input'!CL$136:CL$185, $E7))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$28:CM$77, $E7)-INDEX('Capital base input'!CM$82:CM$131, $E7)-INDEX('Capital base input'!CM$136:CM$185, $E7))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$28:CN$77, $E7)-INDEX('Capital base input'!CN$82:CN$131, $E7)-INDEX('Capital base input'!CN$136:CN$185, $E7))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$28:CO$77, $E7)-INDEX('Capital base input'!CO$82:CO$131, $E7)-INDEX('Capital base input'!CO$136:CO$185, $E7))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$190:$G$239, $E7)=\"\", IF($G7=0, 0, F8), INDEX('Capital base input'!$G$190:$G$239, $E7))","v":24.453749637933463},{"$f":"IF(INDEX('Capital base input'!H$190:H$239, $E7)=\"\", G8, INDEX('Capital base input'!H$190:H$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!I$190:I$239, $E7)=\"\", H8, INDEX('Capital base input'!I$190:I$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!J$190:J$239, $E7)=\"\", I8, INDEX('Capital base input'!J$190:J$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!K$190:K$239, $E7)=\"\", J8, INDEX('Capital base input'!K$190:K$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!L$190:L$239, $E7)=\"\", K8, INDEX('Capital base input'!L$190:L$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!M$190:M$239, $E7)=\"\", L8, INDEX('Capital base input'!M$190:M$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!N$190:N$239, $E7)=\"\", M8, INDEX('Capital base input'!N$190:N$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!O$190:O$239, $E7)=\"\", N8, INDEX('Capital base input'!O$190:O$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!P$190:P$239, $E7)=\"\", O8, INDEX('Capital base input'!P$190:P$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Q$190:Q$239, $E7)=\"\", P8, INDEX('Capital base input'!Q$190:Q$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!R$190:R$239, $E7)=\"\", Q8, INDEX('Capital base input'!R$190:R$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!S$190:S$239, $E7)=\"\", R8, INDEX('Capital base input'!S$190:S$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!T$190:T$239, $E7)=\"\", S8, INDEX('Capital base input'!T$190:T$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!U$190:U$239, $E7)=\"\", T8, INDEX('Capital base input'!U$190:U$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!V$190:V$239, $E7)=\"\", U8, INDEX('Capital base input'!V$190:V$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!W$190:W$239, $E7)=\"\", V8, INDEX('Capital base input'!W$190:W$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!X$190:X$239, $E7)=\"\", W8, INDEX('Capital base input'!X$190:X$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Y$190:Y$239, $E7)=\"\", X8, INDEX('Capital base input'!Y$190:Y$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!Z$190:Z$239, $E7)=\"\", Y8, INDEX('Capital base input'!Z$190:Z$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AA$190:AA$239, $E7)=\"\", Z8, INDEX('Capital base input'!AA$190:AA$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AB$190:AB$239, $E7)=\"\", AA8, INDEX('Capital base input'!AB$190:AB$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AC$190:AC$239, $E7)=\"\", AB8, INDEX('Capital base input'!AC$190:AC$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AD$190:AD$239, $E7)=\"\", AC8, INDEX('Capital base input'!AD$190:AD$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AE$190:AE$239, $E7)=\"\", AD8, INDEX('Capital base input'!AE$190:AE$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AF$190:AF$239, $E7)=\"\", AE8, INDEX('Capital base input'!AF$190:AF$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AG$190:AG$239, $E7)=\"\", AF8, INDEX('Capital base input'!AG$190:AG$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AH$190:AH$239, $E7)=\"\", AG8, INDEX('Capital base input'!AH$190:AH$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AI$190:AI$239, $E7)=\"\", AH8, INDEX('Capital base input'!AI$190:AI$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AJ$190:AJ$239, $E7)=\"\", AI8, INDEX('Capital base input'!AJ$190:AJ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AK$190:AK$239, $E7)=\"\", AJ8, INDEX('Capital base input'!AK$190:AK$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AL$190:AL$239, $E7)=\"\", AK8, INDEX('Capital base input'!AL$190:AL$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AM$190:AM$239, $E7)=\"\", AL8, INDEX('Capital base input'!AM$190:AM$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AN$190:AN$239, $E7)=\"\", AM8, INDEX('Capital base input'!AN$190:AN$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AO$190:AO$239, $E7)=\"\", AN8, INDEX('Capital base input'!AO$190:AO$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AP$190:AP$239, $E7)=\"\", AO8, INDEX('Capital base input'!AP$190:AP$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AQ$190:AQ$239, $E7)=\"\", AP8, INDEX('Capital base input'!AQ$190:AQ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AR$190:AR$239, $E7)=\"\", AQ8, INDEX('Capital base input'!AR$190:AR$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AS$190:AS$239, $E7)=\"\", AR8, INDEX('Capital base input'!AS$190:AS$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AT$190:AT$239, $E7)=\"\", AS8, INDEX('Capital base input'!AT$190:AT$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AU$190:AU$239, $E7)=\"\", AT8, INDEX('Capital base input'!AU$190:AU$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AV$190:AV$239, $E7)=\"\", AU8, INDEX('Capital base input'!AV$190:AV$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AW$190:AW$239, $E7)=\"\", AV8, INDEX('Capital base input'!AW$190:AW$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AX$190:AX$239, $E7)=\"\", AW8, INDEX('Capital base input'!AX$190:AX$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AY$190:AY$239, $E7)=\"\", AX8, INDEX('Capital base input'!AY$190:AY$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!AZ$190:AZ$239, $E7)=\"\", AY8, INDEX('Capital base input'!AZ$190:AZ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BA$190:BA$239, $E7)=\"\", AZ8, INDEX('Capital base input'!BA$190:BA$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BB$190:BB$239, $E7)=\"\", BA8, INDEX('Capital base input'!BB$190:BB$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BC$190:BC$239, $E7)=\"\", BB8, INDEX('Capital base input'!BC$190:BC$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BD$190:BD$239, $E7)=\"\", BC8, INDEX('Capital base input'!BD$190:BD$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BE$190:BE$239, $E7)=\"\", BD8, INDEX('Capital base input'!BE$190:BE$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BF$190:BF$239, $E7)=\"\", BE8, INDEX('Capital base input'!BF$190:BF$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BG$190:BG$239, $E7)=\"\", BF8, INDEX('Capital base input'!BG$190:BG$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BH$190:BH$239, $E7)=\"\", BG8, INDEX('Capital base input'!BH$190:BH$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BI$190:BI$239, $E7)=\"\", BH8, INDEX('Capital base input'!BI$190:BI$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BJ$190:BJ$239, $E7)=\"\", BI8, INDEX('Capital base input'!BJ$190:BJ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BK$190:BK$239, $E7)=\"\", BJ8, INDEX('Capital base input'!BK$190:BK$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BL$190:BL$239, $E7)=\"\", BK8, INDEX('Capital base input'!BL$190:BL$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BM$190:BM$239, $E7)=\"\", BL8, INDEX('Capital base input'!BM$190:BM$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BN$190:BN$239, $E7)=\"\", BM8, INDEX('Capital base input'!BN$190:BN$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BO$190:BO$239, $E7)=\"\", BN8, INDEX('Capital base input'!BO$190:BO$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BP$190:BP$239, $E7)=\"\", BO8, INDEX('Capital base input'!BP$190:BP$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BQ$190:BQ$239, $E7)=\"\", BP8, INDEX('Capital base input'!BQ$190:BQ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BR$190:BR$239, $E7)=\"\", BQ8, INDEX('Capital base input'!BR$190:BR$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BS$190:BS$239, $E7)=\"\", BR8, INDEX('Capital base input'!BS$190:BS$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BT$190:BT$239, $E7)=\"\", BS8, INDEX('Capital base input'!BT$190:BT$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BU$190:BU$239, $E7)=\"\", BT8, INDEX('Capital base input'!BU$190:BU$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BV$190:BV$239, $E7)=\"\", BU8, INDEX('Capital base input'!BV$190:BV$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BW$190:BW$239, $E7)=\"\", BV8, INDEX('Capital base input'!BW$190:BW$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BX$190:BX$239, $E7)=\"\", BW8, INDEX('Capital base input'!BX$190:BX$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BY$190:BY$239, $E7)=\"\", BX8, INDEX('Capital base input'!BY$190:BY$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!BZ$190:BZ$239, $E7)=\"\", BY8, INDEX('Capital base input'!BZ$190:BZ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CA$190:CA$239, $E7)=\"\", BZ8, INDEX('Capital base input'!CA$190:CA$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CB$190:CB$239, $E7)=\"\", CA8, INDEX('Capital base input'!CB$190:CB$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CC$190:CC$239, $E7)=\"\", CB8, INDEX('Capital base input'!CC$190:CC$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CD$190:CD$239, $E7)=\"\", CC8, INDEX('Capital base input'!CD$190:CD$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CE$190:CE$239, $E7)=\"\", CD8, INDEX('Capital base input'!CE$190:CE$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CF$190:CF$239, $E7)=\"\", CE8, INDEX('Capital base input'!CF$190:CF$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CG$190:CG$239, $E7)=\"\", CF8, INDEX('Capital base input'!CG$190:CG$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CH$190:CH$239, $E7)=\"\", CG8, INDEX('Capital base input'!CH$190:CH$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CI$190:CI$239, $E7)=\"\", CH8, INDEX('Capital base input'!CI$190:CI$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CJ$190:CJ$239, $E7)=\"\", CI8, INDEX('Capital base input'!CJ$190:CJ$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CK$190:CK$239, $E7)=\"\", CJ8, INDEX('Capital base input'!CK$190:CK$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CL$190:CL$239, $E7)=\"\", CK8, INDEX('Capital base input'!CL$190:CL$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CM$190:CM$239, $E7)=\"\", CL8, INDEX('Capital base input'!CM$190:CM$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CN$190:CN$239, $E7)=\"\", CM8, INDEX('Capital base input'!CN$190:CN$239, $E7))","v":60},{"$f":"IF(INDEX('Capital base input'!CO$190:CO$239, $E7)=\"\", CN8, INDEX('Capital base input'!CO$190:CO$239, $E7))","v":60}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$350:$G$399, $E7)/INDEX(CPI, 'Capital base input'!H$5+2)*INDEX(nvanillaWACC, 'Capital base input'!H$5+2)","v":-0.25695052688235026},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$350:H$399, $E7)/'Capital base input'!H$15*(INDEX(rvanillaWACC, 'Capital base input'!I$5+2)/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$350:I$399, $E7)/'Capital base input'!I$15*(INDEX(rvanillaWACC, 'Capital base input'!J$5+2)/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$350:J$399, $E7)/'Capital base input'!J$15*(INDEX(rvanillaWACC, 'Capital base input'!K$5+2)/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$350:K$399, $E7)/'Capital base input'!K$15*(INDEX(rvanillaWACC, 'Capital base input'!L$5+2)/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$350:L$399, $E7)/'Capital base input'!L$15*(INDEX(rvanillaWACC, 'Capital base input'!M$5+2)/'Capital base input'!L$20-1))","v":-3.2509995793795648E-3},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$350:M$399, $E7)/'Capital base input'!M$15*(INDEX(rvanillaWACC, 'Capital base input'!N$5+2)/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$350:N$399, $E7)/'Capital base input'!N$15*(INDEX(rvanillaWACC, 'Capital base input'!O$5+2)/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$350:O$399, $E7)/'Capital base input'!O$15*(INDEX(rvanillaWACC, 'Capital base input'!P$5+2)/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$350:P$399, $E7)/'Capital base input'!P$15*(INDEX(rvanillaWACC, 'Capital base input'!Q$5+2)/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$350:Q$399, $E7)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, 'Capital base input'!R$5+2)/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$350:R$399, $E7)/'Capital base input'!R$15*(INDEX(rvanillaWACC, 'Capital base input'!S$5+2)/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$350:S$399, $E7)/'Capital base input'!S$15*(INDEX(rvanillaWACC, 'Capital base input'!T$5+2)/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$350:T$399, $E7)/'Capital base input'!T$15*(INDEX(rvanillaWACC, 'Capital base input'!U$5+2)/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$350:U$399, $E7)/'Capital base input'!U$15*(INDEX(rvanillaWACC, 'Capital base input'!V$5+2)/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$350:V$399, $E7)/'Capital base input'!V$15*(INDEX(rvanillaWACC, 'Capital base input'!W$5+2)/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$350:W$399, $E7)/'Capital base input'!W$15*(INDEX(rvanillaWACC, 'Capital base input'!X$5+2)/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$350:X$399, $E7)/'Capital base input'!X$15*(INDEX(rvanillaWACC, 'Capital base input'!Y$5+2)/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$350:Y$399, $E7)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, 'Capital base input'!Z$5+2)/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$350:Z$399, $E7)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, 'Capital base input'!AA$5+2)/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$350:AA$399, $E7)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, 'Capital base input'!AB$5+2)/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$350:AB$399, $E7)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, 'Capital base input'!AC$5+2)/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$350:AC$399, $E7)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, 'Capital base input'!AD$5+2)/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$350:AD$399, $E7)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, 'Capital base input'!AE$5+2)/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$350:AE$399, $E7)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, 'Capital base input'!AF$5+2)/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$350:AF$399, $E7)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, 'Capital base input'!AG$5+2)/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$350:AG$399, $E7)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, 'Capital base input'!AH$5+2)/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$350:AH$399, $E7)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, 'Capital base input'!AI$5+2)/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$350:AI$399, $E7)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, 'Capital base input'!AJ$5+2)/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$350:AJ$399, $E7)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, 'Capital base input'!AK$5+2)/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$350:AK$399, $E7)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, 'Capital base input'!AL$5+2)/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$350:AL$399, $E7)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, 'Capital base input'!AM$5+2)/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$350:AM$399, $E7)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, 'Capital base input'!AN$5+2)/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$350:AN$399, $E7)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, 'Capital base input'!AO$5+2)/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$350:AO$399, $E7)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, 'Capital base input'!AP$5+2)/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$350:AP$399, $E7)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, 'Capital base input'!AQ$5+2)/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$350:AQ$399, $E7)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, 'Capital base input'!AR$5+2)/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$350:AR$399, $E7)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, 'Capital base input'!AS$5+2)/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$350:AS$399, $E7)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, 'Capital base input'!AT$5+2)/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$350:AT$399, $E7)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, 'Capital base input'!AU$5+2)/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$350:AU$399, $E7)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, 'Capital base input'!AV$5+2)/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$350:AV$399, $E7)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, 'Capital base input'!AW$5+2)/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$350:AW$399, $E7)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, 'Capital base input'!AX$5+2)/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$350:AX$399, $E7)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, 'Capital base input'!AY$5+2)/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$350:AY$399, $E7)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, 'Capital base input'!AZ$5+2)/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$350:AZ$399, $E7)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, 'Capital base input'!BA$5+2)/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$350:BA$399, $E7)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, 'Capital base input'!BB$5+2)/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$350:BB$399, $E7)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, 'Capital base input'!BC$5+2)/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$350:BC$399, $E7)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, 'Capital base input'!BD$5+2)/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$350:BD$399, $E7)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, 'Capital base input'!BE$5+2)/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$350:BE$399, $E7)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, 'Capital base input'!BF$5+2)/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$350:BF$399, $E7)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, 'Capital base input'!BG$5+2)/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$350:BG$399, $E7)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, 'Capital base input'!BH$5+2)/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$350:BH$399, $E7)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, 'Capital base input'!BI$5+2)/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$350:BI$399, $E7)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, 'Capital base input'!BJ$5+2)/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$350:BJ$399, $E7)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, 'Capital base input'!BK$5+2)/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$350:BK$399, $E7)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, 'Capital base input'!BL$5+2)/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$350:BL$399, $E7)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, 'Capital base input'!BM$5+2)/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$350:BM$399, $E7)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, 'Capital base input'!BN$5+2)/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$350:BN$399, $E7)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, 'Capital base input'!BO$5+2)/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$350:BO$399, $E7)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, 'Capital base input'!BP$5+2)/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$350:BP$399, $E7)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, 'Capital base input'!BQ$5+2)/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$350:BQ$399, $E7)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, 'Capital base input'!BR$5+2)/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$350:BR$399, $E7)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, 'Capital base input'!BS$5+2)/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$350:BS$399, $E7)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, 'Capital base input'!BT$5+2)/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$350:BT$399, $E7)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, 'Capital base input'!BU$5+2)/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$350:BU$399, $E7)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, 'Capital base input'!BV$5+2)/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$350:BV$399, $E7)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, 'Capital base input'!BW$5+2)/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$350:BW$399, $E7)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, 'Capital base input'!BX$5+2)/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$350:BX$399, $E7)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, 'Capital base input'!BY$5+2)/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$350:BY$399, $E7)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, 'Capital base input'!BZ$5+2)/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$350:BZ$399, $E7)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, 'Capital base input'!CA$5+2)/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$350:CA$399, $E7)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, 'Capital base input'!CB$5+2)/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$350:CB$399, $E7)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, 'Capital base input'!CC$5+2)/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$350:CC$399, $E7)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, 'Capital base input'!CD$5+2)/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$350:CD$399, $E7)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, 'Capital base input'!CE$5+2)/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$350:CE$399, $E7)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, 'Capital base input'!CF$5+2)/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$350:CF$399, $E7)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, 'Capital base input'!CG$5+2)/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$350:CG$399, $E7)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, 'Capital base input'!CH$5+2)/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$350:CH$399, $E7)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, 'Capital base input'!CI$5+2)/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$350:CI$399, $E7)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, 'Capital base input'!CJ$5+2)/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$350:CJ$399, $E7)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, 'Capital base input'!CK$5+2)/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$350:CK$399, $E7)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, 'Capital base input'!CL$5+2)/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$350:CL$399, $E7)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, 'Capital base input'!CM$5+2)/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$350:CM$399, $E7)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, 'Capital base input'!CN$5+2)/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$350:CN$399, $E7)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, 'Capital base input'!CO$5+2)/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$350:CO$399, $E7)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, 'Capital base input'!CP$5+2)/'Capital base input'!CO$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('Capital base input'!$G$190:$G$239, $E7)-'Capital base input'!$H$11, \"n/a\"), 0)","v":19.453749637933463},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-ROUNDDOWN('Capital base input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-ROUNDDOWN('Capital base input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-ROUNDDOWN('Capital base input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-ROUNDDOWN('Capital base input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-ROUNDDOWN('Capital base input'!M$11, 0), \"n/a\"), 0)","v":55},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-ROUNDDOWN('Capital base input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-ROUNDDOWN('Capital base input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-ROUNDDOWN('Capital base input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-ROUNDDOWN('Capital base input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-ROUNDDOWN('Capital base input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-ROUNDDOWN('Capital base input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-ROUNDDOWN('Capital base input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-ROUNDDOWN('Capital base input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-ROUNDDOWN('Capital base input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-ROUNDDOWN('Capital base input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-ROUNDDOWN('Capital base input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-ROUNDDOWN('Capital base input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-ROUNDDOWN('Capital base input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-ROUNDDOWN('Capital base input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-ROUNDDOWN('Capital base input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-ROUNDDOWN('Capital base input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-ROUNDDOWN('Capital base input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-ROUNDDOWN('Capital base input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-ROUNDDOWN('Capital base input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-ROUNDDOWN('Capital base input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-ROUNDDOWN('Capital base input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-ROUNDDOWN('Capital base input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-ROUNDDOWN('Capital base input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-ROUNDDOWN('Capital base input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-ROUNDDOWN('Capital base input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-ROUNDDOWN('Capital base input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-ROUNDDOWN('Capital base input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-ROUNDDOWN('Capital base input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-ROUNDDOWN('Capital base input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-ROUNDDOWN('Capital base input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-ROUNDDOWN('Capital base input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-ROUNDDOWN('Capital base input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-ROUNDDOWN('Capital base input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-ROUNDDOWN('Capital base input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-ROUNDDOWN('Capital base input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-ROUNDDOWN('Capital base input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-ROUNDDOWN('Capital base input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-ROUNDDOWN('Capital base input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-ROUNDDOWN('Capital base input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-ROUNDDOWN('Capital base input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-ROUNDDOWN('Capital base input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-ROUNDDOWN('Capital base input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-ROUNDDOWN('Capital base input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-ROUNDDOWN('Capital base input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-ROUNDDOWN('Capital base input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-ROUNDDOWN('Capital base input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-ROUNDDOWN('Capital base input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-ROUNDDOWN('Capital base input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-ROUNDDOWN('Capital base input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-ROUNDDOWN('Capital base input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-ROUNDDOWN('Capital base input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-ROUNDDOWN('Capital base input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-ROUNDDOWN('Capital base input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-ROUNDDOWN('Capital base input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-ROUNDDOWN('Capital base input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-ROUNDDOWN('Capital base input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-ROUNDDOWN('Capital base input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-ROUNDDOWN('Capital base input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-ROUNDDOWN('Capital base input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-ROUNDDOWN('Capital base input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-ROUNDDOWN('Capital base input'!BV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BV9<>0, IF(BV8<>\"n/a\", BV8-ROUNDDOWN('Capital base input'!BW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BW9<>0, IF(BW8<>\"n/a\", BW8-ROUNDDOWN('Capital base input'!BX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BX9<>0, IF(BX8<>\"n/a\", BX8-ROUNDDOWN('Capital base input'!BY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BY9<>0, IF(BY8<>\"n/a\", BY8-ROUNDDOWN('Capital base input'!BZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BZ9<>0, IF(BZ8<>\"n/a\", BZ8-ROUNDDOWN('Capital base input'!CA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CA9<>0, IF(CA8<>\"n/a\", CA8-ROUNDDOWN('Capital base input'!CB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CB9<>0, IF(CB8<>\"n/a\", CB8-ROUNDDOWN('Capital base input'!CC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CC9<>0, IF(CC8<>\"n/a\", CC8-ROUNDDOWN('Capital base input'!CD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CD9<>0, IF(CD8<>\"n/a\", CD8-ROUNDDOWN('Capital base input'!CE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CE9<>0, IF(CE8<>\"n/a\", CE8-ROUNDDOWN('Capital base input'!CF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CF9<>0, IF(CF8<>\"n/a\", CF8-ROUNDDOWN('Capital base input'!CG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CG9<>0, IF(CG8<>\"n/a\", CG8-ROUNDDOWN('Capital base input'!CH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CH9<>0, IF(CH8<>\"n/a\", CH8-ROUNDDOWN('Capital base input'!CI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CI9<>0, IF(CI8<>\"n/a\", CI8-ROUNDDOWN('Capital base input'!CJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CJ9<>0, IF(CJ8<>\"n/a\", CJ8-ROUNDDOWN('Capital base input'!CK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CK9<>0, IF(CK8<>\"n/a\", CK8-ROUNDDOWN('Capital base input'!CL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CL9<>0, IF(CL8<>\"n/a\", CL8-ROUNDDOWN('Capital base input'!CM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CM9<>0, IF(CM8<>\"n/a\", CM8-ROUNDDOWN('Capital base input'!CN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CN9<>0, IF(CN8<>\"n/a\", CN8-ROUNDDOWN('Capital base input'!CO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CO9<>0, IF(CO8<>\"n/a\", CO8-ROUNDDOWN('Capital base input'!CP$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$243:H$292, $E7)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$243:I$292, $E7)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$243:J$292, $E7)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$243:K$292, $E7)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$243:L$292, $E7)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$243:M$292, $E7)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$243:N$292, $E7)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$243:O$292, $E7)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$243:P$292, $E7)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$243:Q$292, $E7)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$243:R$292, $E7)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$243:S$292, $E7)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$243:T$292, $E7)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$243:U$292, $E7)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$243:V$292, $E7)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$243:W$292, $E7)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$243:X$292, $E7)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$243:Y$292, $E7)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$243:Z$292, $E7)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$243:AA$292, $E7)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$243:AB$292, $E7)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$243:AC$292, $E7)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$243:AD$292, $E7)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$243:AE$292, $E7)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$243:AF$292, $E7)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$243:AG$292, $E7)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$243:AH$292, $E7)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$243:AI$292, $E7)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$243:AJ$292, $E7)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$243:AK$292, $E7)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$243:AL$292, $E7)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$243:AM$292, $E7)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$243:AN$292, $E7)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$243:AO$292, $E7)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$243:AP$292, $E7)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$243:AQ$292, $E7)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$243:AR$292, $E7)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$243:AS$292, $E7)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$243:AT$292, $E7)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$243:AU$292, $E7)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$243:AV$292, $E7)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$243:AW$292, $E7)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$243:AX$292, $E7)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$243:AY$292, $E7)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$243:AZ$292, $E7)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$243:BA$292, $E7)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$243:BB$292, $E7)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$243:BC$292, $E7)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$243:BD$292, $E7)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$243:BE$292, $E7)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$243:BF$292, $E7)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$243:BG$292, $E7)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$243:BH$292, $E7)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$243:BI$292, $E7)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$243:BJ$292, $E7)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$243:BK$292, $E7)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$243:BL$292, $E7)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$243:BM$292, $E7)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$243:BN$292, $E7)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$243:BO$292, $E7)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$243:BP$292, $E7)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$243:BQ$292, $E7)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$243:BR$292, $E7)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$243:BS$292, $E7)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$243:BT$292, $E7)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$243:BU$292, $E7)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$243:BV$292, $E7)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$243:BW$292, $E7)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$243:BX$292, $E7)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$243:BY$292, $E7)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$243:BZ$292, $E7)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$243:CA$292, $E7)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$243:CB$292, $E7)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$243:CC$292, $E7)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$243:CD$292, $E7)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$243:CE$292, $E7)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$243:CF$292, $E7)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$243:CG$292, $E7)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$243:CH$292, $E7)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$243:CI$292, $E7)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$243:CJ$292, $E7)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$243:CK$292, $E7)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$243:CL$292, $E7)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$243:CM$292, $E7)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$243:CN$292, $E7)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$243:CO$292, $E7)/'Capital base input'!CO$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$297:H$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!I$297:I$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!J$297:J$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!K$297:K$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!L$297:L$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!M$297:M$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!N$297:N$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!O$297:O$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!P$297:P$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!Q$297:Q$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!R$297:R$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!S$297:S$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!T$297:T$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!U$297:U$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!V$297:V$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!W$297:W$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!X$297:X$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!Y$297:Y$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!Z$297:Z$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AA$297:AA$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AB$297:AB$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AC$297:AC$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AD$297:AD$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AE$297:AE$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AF$297:AF$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AG$297:AG$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AH$297:AH$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AI$297:AI$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AJ$297:AJ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AK$297:AK$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AL$297:AL$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AM$297:AM$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AN$297:AN$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AO$297:AO$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AP$297:AP$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AQ$297:AQ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AR$297:AR$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AS$297:AS$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AT$297:AT$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AU$297:AU$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AV$297:AV$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AW$297:AW$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AX$297:AX$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AY$297:AY$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!AZ$297:AZ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BA$297:BA$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BB$297:BB$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BC$297:BC$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BD$297:BD$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BE$297:BE$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BF$297:BF$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BG$297:BG$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BH$297:BH$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BI$297:BI$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BJ$297:BJ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BK$297:BK$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BL$297:BL$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BM$297:BM$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BN$297:BN$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BO$297:BO$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BP$297:BP$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BQ$297:BQ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BR$297:BR$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BS$297:BS$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BT$297:BT$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BU$297:BU$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BV$297:BV$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BW$297:BW$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BX$297:BX$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BY$297:BY$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!BZ$297:BZ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CA$297:CA$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CB$297:CB$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CC$297:CC$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CD$297:CD$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CE$297:CE$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CF$297:CF$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CG$297:CG$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CH$297:CH$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CI$297:CI$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CJ$297:CJ$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CK$297:CK$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CL$297:CL$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CM$297:CM$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CN$297:CN$346, $E7)","v":0},{"$f":"INDEX('Capital base input'!CO$297:CO$346, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP($E15, 0)","v":0},0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>H$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:G15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-G$5>H$5-G$5, (H$5-G$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>I$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:H15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-H$5>I$5-H$5, (I$5-H$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>J$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:I15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-I$5>J$5-I$5, (J$5-I$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>K$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:J15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-J$5>K$5-J$5, (K$5-J$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>L$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:K15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-K$5>L$5-K$5, (L$5-K$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>M$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:L15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-L$5>M$5-L$5, (M$5-L$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>N$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:M15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-M$5>N$5-M$5, (N$5-M$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>O$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:N15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-N$5>O$5-N$5, (O$5-N$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>P$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:O15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-O$5>P$5-O$5, (P$5-O$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>Q$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:P15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>R$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:Q15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":1.0414244112117135},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>S$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:R15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-R$5>S$5-R$5, (S$5-R$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>T$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:S15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-S$5>T$5-S$5, (T$5-S$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>U$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:T15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-T$5>U$5-T$5, (U$5-T$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>V$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:U15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-U$5>V$5-U$5, (V$5-U$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>W$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:V15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-V$5>W$5-V$5, (W$5-V$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>X$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:W15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-W$5>X$5-W$5, (X$5-W$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>Y$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:X15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>Z$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:Y15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AA$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:Z15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AB$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AA15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AC$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AB15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AD$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AC15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AE$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AD15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":2.0828488224234269},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AF$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AE15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.9865163102564765},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AG$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AF15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AH$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AG15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AI$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AH15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AJ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AI15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AK$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AJ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AL$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AK15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AM$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AL15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AN$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AM15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AO$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AN15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AP$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AO15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AQ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AP15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AR$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AQ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AS$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AR15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AT$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AS15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AU$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AT15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AV$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AU15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AW$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AV15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AX$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AW15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AY$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AX15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>AZ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AY15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BA$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:AZ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BB$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BA15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BC$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BB15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BD$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BC15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BE$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BD15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BF$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BE15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BG$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BF15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BH$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BG15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BI$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BH15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BJ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BI15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BK$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BJ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BL$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BK15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BM$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BL15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BN$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BM15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BO$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BN15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BP$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BO15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BQ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BP15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BR$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BQ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BS$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BR15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BT$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BS15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BU$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BT15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BV$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BU15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BW$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BV15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BX$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BW15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BY$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BX15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>BZ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BY15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CA$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:BZ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CB$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CA15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CC$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CB15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CD$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CC15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CE$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CD15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CF$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CE15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CG$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CF15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CH$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CG15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CI$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CH15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CJ$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CI15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CK$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CJ15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CL$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CK15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CM$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CL15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CN$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CM15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D15, $D15)=\"n/a\",0,(IF(OFFSET($G8,-$D15,$D15)+$E15>CO$5,IFERROR((OFFSET($G7,-$D15,$D15)/(OFFSET($G8,-$D15,$D15))),0),(OFFSET($G7,-$D15,$D15)-SUM($G15:CN15))))*IF(OFFSET($G8,-$D15,$D15)+$E15-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"$D15+1","v":1},{"$f":"E15+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D16)","v":"Depreciation of net capex 2013"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>H$5,IFERROR(((OFFSET($G8,-$E16,$E16)*0.5)/(OFFSET($G9,-$E16,$E16))),0),((OFFSET($G8,-$E16,$E16)*0.5)-SUM($G16:G16)))), \"\")","v":""},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>I$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:H16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-H$5>I$5-H$5, (I$5-H$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>J$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:I16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-I$5>J$5-I$5, (J$5-I$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>K$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:J16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-J$5>K$5-J$5, (K$5-J$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>L$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:K16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-K$5>L$5-K$5, (L$5-K$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>M$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:L16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-L$5>M$5-L$5, (M$5-L$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>N$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:M16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-M$5>N$5-M$5, (N$5-M$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>O$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:N16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-N$5>O$5-N$5, (O$5-N$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>P$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:O16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-O$5>P$5-O$5, (P$5-O$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>Q$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:P16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>R$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:Q16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":6.7013417467175936E-3},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>S$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:R16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-R$5>S$5-R$5, (S$5-R$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>T$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:S16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-S$5>T$5-S$5, (T$5-S$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>U$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:T16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-T$5>U$5-T$5, (U$5-T$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>V$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:U16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-U$5>V$5-U$5, (V$5-U$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>W$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:V16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-V$5>W$5-V$5, (W$5-V$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>X$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:W16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-W$5>X$5-W$5, (X$5-W$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>Y$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:X16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>Z$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:Y16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AA$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:Z16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AB$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AA16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AC$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AB16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AD$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AC16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AE$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AD16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AF$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AE16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AG$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AF16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AH$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AG16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AI$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AH16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AJ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AI16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AK$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AJ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AL$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AK16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AM$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AL16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AN$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AM16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AO$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AN16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AP$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AO16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AQ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AP16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AR$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AQ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AS$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AR16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AT$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AS16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AU$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AT16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AV$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AU16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AW$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AV16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AX$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AW16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AY$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AX16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>AZ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AY16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BA$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:AZ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BB$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BA16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BC$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BB16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BD$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BC16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BE$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BD16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BF$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BE16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BG$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BF16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BH$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BG16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BI$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BH16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BJ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BI16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BK$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BJ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BL$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BK16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BM$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BL16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BN$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BM16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BO$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BN16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BP$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BO16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":1.3402683493435187E-2},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BQ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BP16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":6.7013417467168823E-3},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BR$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BQ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BS$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BR16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BT$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BS16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BU$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BT16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BV$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BU16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BW$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BV16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BX$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BW16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BY$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BX16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>BZ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BY16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CA$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:BZ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CB$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CA16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CC$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CB16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CD$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CC16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CE$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CD16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CF$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CE16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CG$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CF16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CH$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CG16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CI$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CH16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CJ$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CI16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CK$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CJ16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CL$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CK16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CM$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CL16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CN$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CM16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G9, -$D16, $D16)=\"n/a\",0,(IF(OFFSET($G9,-$D16,$D16)+$E16>CO$5,IFERROR((OFFSET($G8,-$D16,$D16)/(OFFSET($G9,-$D16,$D16))),0),(OFFSET($G8,-$D16,$D16)-SUM($G16:CN16))))*IF(OFFSET($G9,-$D16,$D16)+$E16-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,2,{"$f":"E16+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D17)","v":"Depreciation of net capex 2014"},null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>I$5,IFERROR(((OFFSET($G9,-$E17,$E17)*0.5)/(OFFSET($G10,-$E17,$E17))),0),((OFFSET($G9,-$E17,$E17)*0.5)-SUM($G17:H17)))), \"\")","v":""},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>J$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:I17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-I$5>J$5-I$5, (J$5-I$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>K$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:J17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-J$5>K$5-J$5, (K$5-J$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>L$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:K17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-K$5>L$5-K$5, (L$5-K$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>M$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:L17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-L$5>M$5-L$5, (M$5-L$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>N$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:M17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-M$5>N$5-M$5, (N$5-M$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>O$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:N17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-N$5>O$5-N$5, (O$5-N$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>P$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:O17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-O$5>P$5-O$5, (P$5-O$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>Q$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:P17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>R$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:Q17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":3.4304700875135707E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>S$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:R17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-R$5>S$5-R$5, (S$5-R$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>T$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:S17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-S$5>T$5-S$5, (T$5-S$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>U$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:T17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-T$5>U$5-T$5, (U$5-T$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>V$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:U17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-U$5>V$5-U$5, (V$5-U$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>W$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:V17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-V$5>W$5-V$5, (W$5-V$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>X$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:W17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-W$5>X$5-W$5, (X$5-W$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>Y$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:X17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>Z$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:Y17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AA$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:Z17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AB$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AA17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AC$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AB17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AD$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AC17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AE$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AD17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AF$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AE17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AG$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AF17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AH$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AG17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AI$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AH17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AJ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AI17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AK$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AJ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AL$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AK17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AM$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AL17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AN$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AM17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AO$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AN17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AP$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AO17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AQ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AP17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AR$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AQ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AS$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AR17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AT$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AS17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AU$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AT17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AV$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AU17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AW$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AV17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AX$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AW17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AY$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AX17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>AZ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AY17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BA$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:AZ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BB$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BA17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BC$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BB17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BD$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BC17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BE$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BD17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BF$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BE17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BG$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BF17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BH$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BG17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BI$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BH17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BJ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BI17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BK$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BJ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BL$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BK17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BM$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BL17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BN$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BM17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BO$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BN17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BP$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BO17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BQ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BP17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":6.8609401750271415E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BR$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BQ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":3.4304700875135707E-3},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BS$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BR17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BT$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BS17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BU$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BT17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BV$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BU17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BW$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BV17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BX$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BW17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BY$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BX17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>BZ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BY17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CA$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:BZ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CB$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CA17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CC$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CB17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CD$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CC17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CE$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CD17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CF$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CE17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CG$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CF17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CH$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CG17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CI$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CH17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CJ$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CI17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CK$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CJ17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CL$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CK17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CM$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CL17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CN$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CM17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G10, -$D17, $D17)=\"n/a\",0,(IF(OFFSET($G10,-$D17,$D17)+$E17>CO$5,IFERROR((OFFSET($G9,-$D17,$D17)/(OFFSET($G10,-$D17,$D17))),0),(OFFSET($G9,-$D17,$D17)-SUM($G17:CN17))))*IF(OFFSET($G10,-$D17,$D17)+$E17-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,3,{"$f":"E17+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D18)","v":"Depreciation of net capex 2015"},null,null,null,{"$f":"IF('Capital base input'!J$22=\"No\",IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G10,-$E18,$E18)*0.5)/(OFFSET($G11,-$E18,$E18))),0),((OFFSET($G10,-$E18,$E18)*0.5)-SUM($G18:I18)))), \"\")","v":""},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>K$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:J18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-J$5>K$5-J$5, (K$5-J$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>L$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:K18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-K$5>L$5-K$5, (L$5-K$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>M$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:L18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-L$5>M$5-L$5, (M$5-L$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>N$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:M18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-M$5>N$5-M$5, (N$5-M$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>O$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:N18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-N$5>O$5-N$5, (O$5-N$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>P$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:O18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-O$5>P$5-O$5, (P$5-O$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>Q$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:P18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>R$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:Q18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":-9.4976891002497891E-4},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>S$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:R18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-R$5>S$5-R$5, (S$5-R$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>T$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:S18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-S$5>T$5-S$5, (T$5-S$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>U$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:T18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-T$5>U$5-T$5, (U$5-T$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>V$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:U18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-U$5>V$5-U$5, (V$5-U$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>W$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:V18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-V$5>W$5-V$5, (W$5-V$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>X$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:W18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-W$5>X$5-W$5, (X$5-W$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>Y$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:X18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>Z$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:Y18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AA$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:Z18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AB$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AA18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AC$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AB18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AD$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AC18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AE$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AD18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AF$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AE18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AG$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AF18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AH$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AG18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AI$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AH18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AJ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AI18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AK$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AJ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AL$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AK18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AM$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AL18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AN$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AM18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AO$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AN18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AP$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AO18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AQ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AP18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AR$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AQ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AS$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AR18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AT$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AS18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AU$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AT18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AV$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AU18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AW$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AV18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AX$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AW18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AY$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AX18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>AZ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AY18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BA$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:AZ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BB$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BA18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BC$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BB18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BD$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BC18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BE$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BD18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BF$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BE18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BG$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BF18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BH$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BG18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BI$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BH18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BJ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BI18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BK$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BJ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BL$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BK18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BM$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BL18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BN$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BM18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BO$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BN18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BP$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BO18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BQ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BP18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BR$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BQ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":-1.8995378200499578E-3},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BS$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BR18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":-9.4976891002514219E-4},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BT$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BS18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BU$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BT18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BV$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BU18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BW$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BV18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BX$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BW18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BY$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BX18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>BZ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BY18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CA$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:BZ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CB$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CA18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CC$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CB18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CD$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CC18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CE$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CD18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CF$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CE18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CG$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CF18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CH$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CG18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CI$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CH18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CJ$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CI18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CK$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CJ18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CL$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CK18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CM$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CL18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CN$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CM18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G11, -$D18, $D18)=\"n/a\",0,(IF(OFFSET($G11,-$D18,$D18)+$E18>CO$5,IFERROR((OFFSET($G10,-$D18,$D18)/(OFFSET($G11,-$D18,$D18))),0),(OFFSET($G10,-$D18,$D18)-SUM($G18:CN18))))*IF(OFFSET($G11,-$D18,$D18)+$E18-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,4,{"$f":"E18+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D19)","v":"Depreciation of net capex 2016"},null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G11,-$E19,$E19)*0.5)/(OFFSET($G12,-$E19,$E19))),0),((OFFSET($G11,-$E19,$E19)*0.5)-SUM($G19:J19)))), \"\")","v":""},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>L$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:K19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>M$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:L19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>N$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:M19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>O$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:N19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>P$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:O19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>Q$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:P19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>R$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:Q19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":-2.5493837560745474E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>S$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:R19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>T$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:S19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>U$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:T19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>V$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:U19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>W$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:V19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>X$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:W19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>Y$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:X19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>Z$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:Y19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AA$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:Z19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AB$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AA19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AC$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AB19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AD$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AC19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AE$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AD19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AF$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AE19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AG$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AF19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AH$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AG19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AI$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AH19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AJ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AI19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AK$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AJ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AL$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AK19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AM$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AL19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AN$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AM19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AO$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AN19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AP$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AO19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AQ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AP19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AR$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AQ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AS$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AR19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AT$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AS19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AU$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AT19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AV$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AU19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AW$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AV19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AX$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AW19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AY$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AX19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>AZ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AY19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BA$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:AZ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BB$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BA19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BC$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BB19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BD$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BC19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BE$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BD19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BF$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BE19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BG$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BF19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BH$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BG19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BI$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BH19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BJ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BI19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BK$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BJ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BL$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BK19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BM$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BL19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BN$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BM19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BO$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BN19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BP$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BO19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BQ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BP19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BR$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BQ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BS$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BR19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":-5.0987675121490948E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BT$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BS19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":-2.5493837560748426E-6},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BU$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BT19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BV$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BU19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BW$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BV19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BX$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BW19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BY$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BX19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>BZ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BY19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CA$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:BZ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CB$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CA19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CC$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CB19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CD$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CC19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CE$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CD19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CF$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CE19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CG$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CF19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CH$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CG19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CI$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CH19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CJ$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CI19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CK$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CJ19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CL$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CK19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CM$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CL19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CN$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CM19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G12, -$D19, $D19)=\"n/a\",0,(IF(OFFSET($G12,-$D19,$D19)+$E19>CO$5,IFERROR((OFFSET($G11,-$D19,$D19)/(OFFSET($G12,-$D19,$D19))),0),(OFFSET($G11,-$D19,$D19)-SUM($G19:CN19))))*IF(OFFSET($G12,-$D19,$D19)+$E19-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,5,{"$f":"E19+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D20)","v":"Depreciation of net capex 2017"},null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G12,-$E20,$E20)*0.5)/(OFFSET($G13,-$E20,$E20))),0),((OFFSET($G12,-$E20,$E20)*0.5)-SUM($G20:K20)))), \"\")","v":""},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>M$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:L20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>N$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:M20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>O$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:N20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>P$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:O20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>Q$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:P20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>R$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:Q20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":-1.5640140790398139E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>S$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:R20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>T$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:S20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>U$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:T20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>V$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:U20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>W$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:V20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>X$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:W20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>Y$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:X20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>Z$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:Y20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AA$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:Z20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AB$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AA20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AC$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AB20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AD$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AC20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AE$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AD20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AF$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AE20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AG$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AF20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AH$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AG20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AI$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AH20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AJ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AI20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AK$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AJ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AL$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AK20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AM$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AL20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AN$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AM20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AO$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AN20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AP$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AO20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AQ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AP20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AR$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AQ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AS$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AR20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AT$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AS20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AU$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AT20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AV$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AU20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AW$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AV20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AX$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AW20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AY$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AX20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>AZ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AY20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BA$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:AZ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BB$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BA20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BC$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BB20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BD$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BC20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BE$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BD20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BF$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BE20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BG$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BF20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BH$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BG20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BI$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BH20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BJ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BI20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BK$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BJ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BL$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BK20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BM$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BL20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BN$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BM20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BO$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BN20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BP$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BO20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BQ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BP20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BR$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BQ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BS$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BR20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BT$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BS20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":-3.1280281580796279E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BU$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BT20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":-1.5640140790398882E-4},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BV$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BU20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BW$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BV20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BX$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BW20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BY$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BX20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>BZ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BY20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CA$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:BZ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CB$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CA20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CC$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CB20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CD$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CC20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CE$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CD20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CF$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CE20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CG$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CF20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CH$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CG20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CI$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CH20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CJ$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CI20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CK$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CJ20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CL$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CK20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CM$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CL20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CN$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CM20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G13, -$D20, $D20)=\"n/a\",0,(IF(OFFSET($G13,-$D20,$D20)+$E20>CO$5,IFERROR((OFFSET($G12,-$D20,$D20)/(OFFSET($G13,-$D20,$D20))),0),(OFFSET($G12,-$D20,$D20)-SUM($G20:CN20))))*IF(OFFSET($G13,-$D20,$D20)+$E20-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,6,{"$f":"E20+ 1","v":6},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D21)","v":"Depreciation of net capex 2018"},null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G14, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G14,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G13,-$E21,$E21)*0.5)/(OFFSET($G14,-$E21,$E21))),0),((OFFSET($G13,-$E21,$E21)*0.5)-SUM($G21:L21)))), \"\")","v":""},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>N$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:M21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>O$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:N21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>P$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:O21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>Q$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:P21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>R$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:Q21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>S$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:R21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>T$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:S21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>U$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:T21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>V$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:U21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>W$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:V21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>X$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:W21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>Y$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:X21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>Z$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:Y21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AA$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:Z21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AB$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AA21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AC$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AB21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AD$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AC21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AE$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AD21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AF$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AE21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AG$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AF21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AH$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AG21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AI$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AH21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AJ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AI21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AK$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AJ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AL$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AK21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AM$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AL21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AN$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AM21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AO$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AN21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AP$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AO21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AQ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AP21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AR$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AQ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AS$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AR21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AT$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AS21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AU$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AT21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AV$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AU21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AW$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AV21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AX$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AW21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AY$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AX21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>AZ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AY21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BA$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:AZ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BB$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BA21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BC$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BB21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BD$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BC21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BE$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BD21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BF$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BE21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BG$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BF21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BH$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BG21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BI$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BH21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BJ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BI21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BK$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BJ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BL$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BK21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BM$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BL21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BN$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BM21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BO$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BN21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BP$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BO21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BQ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BP21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BR$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BQ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BS$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BR21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BT$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BS21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BU$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BT21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BV$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BU21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BW$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BV21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BX$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BW21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BY$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BX21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>BZ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BY21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CA$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:BZ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CB$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CA21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CC$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CB21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CD$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CC21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CE$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CD21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CF$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CE21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CG$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CF21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CH$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CG21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CI$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CH21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CJ$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CI21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CK$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CJ21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CL$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CK21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CM$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CL21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CN$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CM21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G14, -$D21, $D21)=\"n/a\",0,(IF(OFFSET($G14,-$D21,$D21)+$E21>CO$5,IFERROR((OFFSET($G13,-$D21,$D21)/(OFFSET($G14,-$D21,$D21))),0),(OFFSET($G13,-$D21,$D21)-SUM($G21:CN21))))*IF(OFFSET($G14,-$D21,$D21)+$E21-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,7,{"$f":"E21+ 1","v":7},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D22)","v":"Depreciation of net capex 2019"},null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!N$22=\"No\",IF(OFFSET($G15, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G15,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G14,-$E22,$E22)*0.5)/(OFFSET($G15,-$E22,$E22))),0),((OFFSET($G14,-$E22,$E22)*0.5)-SUM($G22:M22)))), \"\")","v":""},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>O$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:N22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>P$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:O22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>Q$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:P22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>R$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:Q22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":-3.484923733392344E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>S$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:R22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>T$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:S22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>U$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:T22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>V$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:U22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>W$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:V22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>X$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:W22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>Y$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:X22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>Z$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:Y22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AA$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:Z22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AB$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AA22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AC$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AB22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AD$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AC22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AE$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AD22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AF$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AE22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AG$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AF22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AH$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AG22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AI$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AH22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AJ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AI22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AK$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AJ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AL$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AK22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AM$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AL22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AN$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AM22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AO$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AN22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AP$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AO22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AQ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AP22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AR$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AQ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AS$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AR22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AT$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AS22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AU$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AT22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AV$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AU22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AW$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AV22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AX$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AW22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AY$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AX22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>AZ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AY22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BA$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:AZ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BB$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BA22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BC$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BB22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BD$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BC22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BE$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BD22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BF$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BE22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BG$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BF22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BH$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BG22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BI$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BH22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BJ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BI22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BK$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BJ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BL$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BK22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BM$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BL22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BN$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BM22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BO$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BN22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BP$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BO22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BQ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BP22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BR$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BQ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BS$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BR22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BT$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BS22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BU$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BT22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BV$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BU22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":-6.969847466784688E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BW$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BV22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":-3.484923733392941E-5},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BX$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BW22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BY$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BX22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>BZ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BY22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CA$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:BZ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CB$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CA22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CC$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CB22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CD$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CC22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CE$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CD22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CF$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CE22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CG$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CF22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CH$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CG22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CI$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CH22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CJ$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CI22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CK$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CJ22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CL$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CK22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CM$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CL22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CN$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CM22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G15, -$D22, $D22)=\"n/a\",0,(IF(OFFSET($G15,-$D22,$D22)+$E22>CO$5,IFERROR((OFFSET($G14,-$D22,$D22)/(OFFSET($G15,-$D22,$D22))),0),(OFFSET($G14,-$D22,$D22)-SUM($G22:CN22))))*IF(OFFSET($G15,-$D22,$D22)+$E22-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,8,{"$f":"E22+ 1","v":8},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D23)","v":"Depreciation of net capex 2020"},null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!O$22=\"No\",IF(OFFSET($G16, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G16,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G15,-$E23,$E23)*0.5)/(OFFSET($G16,-$E23,$E23))),0),((OFFSET($G15,-$E23,$E23)*0.5)-SUM($G23:N23)))), \"\")","v":""},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>P$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:O23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>Q$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:P23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>R$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:Q23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":2.538452071628311E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>S$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:R23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>T$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:S23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>U$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:T23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>V$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:U23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>W$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:V23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>X$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:W23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>Y$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:X23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>Z$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:Y23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AA$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:Z23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AB$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AA23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AC$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AB23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AD$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AC23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AE$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AD23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AF$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AE23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AG$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AF23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AH$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AG23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AI$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AH23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AJ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AI23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AK$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AJ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AL$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AK23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AM$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AL23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AN$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AM23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AO$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AN23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AP$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AO23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AQ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AP23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AR$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AQ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AS$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AR23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AT$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AS23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AU$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AT23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AV$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AU23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AW$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AV23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AX$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AW23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AY$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AX23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>AZ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AY23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BA$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:AZ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BB$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BA23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BC$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BB23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BD$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BC23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BE$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BD23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BF$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BE23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BG$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BF23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BH$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BG23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BI$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BH23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BJ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BI23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BK$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BJ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BL$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BK23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BM$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BL23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BN$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BM23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BO$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BN23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BP$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BO23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BQ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BP23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BR$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BQ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BS$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BR23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BT$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BS23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BU$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BT23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BV$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BU23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BW$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BV23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":5.076904143256622E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BX$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BW23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":2.5384520716287273E-2},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BY$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BX23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>BZ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BY23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CA$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:BZ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CB$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CA23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CC$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CB23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CD$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CC23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CE$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CD23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CF$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CE23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CG$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CF23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CH$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CG23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CI$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CH23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CJ$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CI23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CK$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CJ23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CL$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CK23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CM$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CL23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CN$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CM23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G16, -$D23, $D23)=\"n/a\",0,(IF(OFFSET($G16,-$D23,$D23)+$E23>CO$5,IFERROR((OFFSET($G15,-$D23,$D23)/(OFFSET($G16,-$D23,$D23))),0),(OFFSET($G15,-$D23,$D23)-SUM($G23:CN23))))*IF(OFFSET($G16,-$D23,$D23)+$E23-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,9,{"$f":"E23+ 1","v":9},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D24)","v":"Depreciation of net capex 2021"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G17, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G17,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G16,-$E24,$E24)*0.5)/(OFFSET($G17,-$E24,$E24))),0),((OFFSET($G16,-$E24,$E24)*0.5)-SUM($G24:O24)))), \"\")","v":""},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>Q$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:P24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>R$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:Q24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":3.1860355412061274E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>S$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:R24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-R$5>S$5-R$5, (S$5-R$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>T$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:S24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-S$5>T$5-S$5, (T$5-S$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>U$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:T24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-T$5>U$5-T$5, (U$5-T$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>V$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:U24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-U$5>V$5-U$5, (V$5-U$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>W$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:V24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-V$5>W$5-V$5, (W$5-V$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>X$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:W24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-W$5>X$5-W$5, (X$5-W$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>Y$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:X24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>Z$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:Y24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AA$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:Z24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AB$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AA24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AC$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AB24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AD$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AC24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AE$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AD24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AF$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AE24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AG$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AF24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AH$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AG24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AI$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AH24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AJ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AI24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AK$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AJ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AL$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AK24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AM$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AL24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AN$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AM24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AO$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AN24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AP$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AO24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AQ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AP24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AR$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AQ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AS$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AR24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AT$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AS24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AU$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AT24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AV$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AU24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AW$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AV24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AX$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AW24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AY$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AX24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>AZ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AY24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BA$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:AZ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BB$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BA24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BC$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BB24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BD$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BC24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BE$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BD24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BF$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BE24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BG$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BF24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BH$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BG24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BI$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BH24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BJ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BI24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BK$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BJ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BL$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BK24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BM$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BL24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BN$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BM24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BO$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BN24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BP$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BO24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BQ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BP24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BR$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BQ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BS$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BR24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BT$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BS24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BU$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BT24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BV$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BU24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BW$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BV24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BX$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BW24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":6.3720710824122548E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BY$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BX24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":3.1860355412059338E-2},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>BZ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BY24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CA$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:BZ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CB$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CA24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CC$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CB24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CD$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CC24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CE$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CD24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CF$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CE24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CG$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CF24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CH$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CG24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CI$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CH24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CJ$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CI24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CK$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CJ24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CL$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CK24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CM$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CL24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CN$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CM24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G17, -$D24, $D24)=\"n/a\",0,(IF(OFFSET($G17,-$D24,$D24)+$E24>CO$5,IFERROR((OFFSET($G16,-$D24,$D24)/(OFFSET($G17,-$D24,$D24))),0),(OFFSET($G16,-$D24,$D24)-SUM($G24:CN24))))*IF(OFFSET($G17,-$D24,$D24)+$E24-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,10,{"$f":"E24+ 1","v":10},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D25)","v":"Depreciation of net capex 2022"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!Q$22=\"No\",IF(OFFSET($G18, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G18,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G17,-$E25,$E25)*0.5)/(OFFSET($G18,-$E25,$E25))),0),((OFFSET($G17,-$E25,$E25)*0.5)-SUM($G25:P25)))), \"\")","v":""},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>R$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:Q25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":-2.3867945273085803E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>S$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:R25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-R$5>S$5-R$5, (S$5-R$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>T$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:S25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-S$5>T$5-S$5, (T$5-S$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>U$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:T25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-T$5>U$5-T$5, (U$5-T$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>V$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:U25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-U$5>V$5-U$5, (V$5-U$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>W$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:V25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-V$5>W$5-V$5, (W$5-V$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>X$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:W25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-W$5>X$5-W$5, (X$5-W$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>Y$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:X25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>Z$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:Y25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AA$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:Z25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AB$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AA25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AC$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AB25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AD$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AC25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AE$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AD25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AF$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AE25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AG$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AF25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AH$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AG25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AI$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AH25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AJ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AI25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AK$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AJ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AL$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AK25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AM$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AL25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AN$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AM25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AO$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AN25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AP$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AO25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AQ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AP25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AR$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AQ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AS$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AR25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AT$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AS25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AU$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AT25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AV$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AU25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AW$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AV25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AX$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AW25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AY$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AX25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>AZ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AY25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BA$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:AZ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BB$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BA25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BC$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BB25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BD$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BC25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BE$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BD25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BF$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BE25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BG$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BF25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BH$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BG25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BI$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BH25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BJ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BI25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BK$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BJ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BL$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BK25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BM$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BL25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BN$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BM25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BO$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BN25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BP$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BO25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BQ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BP25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BR$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BQ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BS$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BR25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BT$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BS25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BU$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BT25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BV$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BU25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BW$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BV25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BX$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BW25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BY$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BX25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":-4.7735890546171606E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>BZ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BY25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":-2.386794527308278E-3},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CA$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:BZ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CB$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CA25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CC$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CB25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CD$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CC25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CE$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CD25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CF$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CE25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CG$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CF25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CH$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CG25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CI$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CH25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CJ$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CI25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CK$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CJ25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CL$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CK25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CM$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CL25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CN$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CM25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G18, -$D25, $D25)=\"n/a\",0,(IF(OFFSET($G18,-$D25,$D25)+$E25>CO$5,IFERROR((OFFSET($G17,-$D25,$D25)/(OFFSET($G18,-$D25,$D25))),0),(OFFSET($G17,-$D25,$D25)-SUM($G25:CN25))))*IF(OFFSET($G18,-$D25,$D25)+$E25-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,11,{"$f":"E25+0.5","v":10.5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D26)","v":"Depreciation of net capex 2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!R$22=\"No\",IF(OFFSET($G19, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G19,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G18,-$E26,$E26)*0.5)/(OFFSET($G19,-$E26,$E26))),0),((OFFSET($G18,-$E26,$E26)*0.5)-SUM($G26:Q26)))), \"\")","v":""},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>S$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:R26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-R$5>S$5-R$5, (S$5-R$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>T$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:S26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-S$5>T$5-S$5, (T$5-S$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>U$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:T26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-T$5>U$5-T$5, (U$5-T$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>V$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:U26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-U$5>V$5-U$5, (V$5-U$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>W$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:V26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-V$5>W$5-V$5, (W$5-V$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>X$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:W26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-W$5>X$5-W$5, (X$5-W$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>Y$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:X26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>Z$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:Y26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AA$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:Z26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AB$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AA26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AC$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AB26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AD$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AC26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AE$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AD26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AF$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AE26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AG$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AF26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AH$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AG26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AI$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AH26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AJ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AI26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AK$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AJ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AL$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AK26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AM$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AL26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AN$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AM26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AO$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AN26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AP$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AO26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AQ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AP26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AR$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AQ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AS$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AR26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AT$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AS26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AU$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AT26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AV$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AU26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AW$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AV26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AX$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AW26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AY$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AX26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>AZ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AY26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BA$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:AZ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BB$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BA26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BC$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BB26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BD$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BC26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BE$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BD26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BF$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BE26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BG$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BF26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BH$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BG26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BI$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BH26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BJ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BI26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BK$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BJ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BL$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BK26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BM$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BL26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BN$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BM26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BO$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BN26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BP$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BO26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BQ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BP26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BR$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BQ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BS$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BR26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BT$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BS26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BU$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BT26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BV$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BU26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BW$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BV26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BX$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BW26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BY$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BX26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":3.6904925141164877E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>BZ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BY26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":3.6904925141164335E-3},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CA$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:BZ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CB$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CA26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CC$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CB26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CD$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CC26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CE$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CD26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CF$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CE26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CG$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CF26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CH$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CG26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CI$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CH26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CJ$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CI26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CK$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CJ26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CL$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CK26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CM$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CL26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CN$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CM26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G19, -$D26, $D26)=\"n/a\",0,(IF(OFFSET($G19,-$D26,$D26)+$E26>CO$5,IFERROR((OFFSET($G18,-$D26,$D26)/(OFFSET($G19,-$D26,$D26))),0),(OFFSET($G18,-$D26,$D26)-SUM($G26:CN26))))*IF(OFFSET($G19,-$D26,$D26)+$E26-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[]
[]
[null,null,null,{"$f":"ROUNDUP($E29, 0)","v":5},{"$f":"E20","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,$D28)","v":"Depreciation of t-1 adjustment 2012"},null,null,null,null,null,{"$f":"IF(AND($E29=LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 'Capital base input'!$F$23=\"Yes\"),\nIFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(L$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:K29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(K$5-OFFSET('Capital base input'!$H$11, 0, $D28))>L$5-K$5, L$5-K$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(M$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:L29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(L$5-OFFSET('Capital base input'!$H$11, 0, $D28))>M$5-L$5, M$5-L$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(N$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:M29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(M$5-OFFSET('Capital base input'!$H$11, 0, $D28))>N$5-M$5, N$5-M$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(O$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:N29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(N$5-OFFSET('Capital base input'!$H$11, 0, $D28))>O$5-N$5, O$5-N$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(P$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:O29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(O$5-OFFSET('Capital base input'!$H$11, 0, $D28))>P$5-O$5, P$5-O$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(Q$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:P29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(P$5-OFFSET('Capital base input'!$H$11, 0, $D28))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(R$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:Q29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(Q$5-OFFSET('Capital base input'!$H$11, 0, $D28))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":-6.6041388335057669E-3},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(S$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:R29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(R$5-OFFSET('Capital base input'!$H$11, 0, $D28))>S$5-R$5, S$5-R$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(T$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:S29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(S$5-OFFSET('Capital base input'!$H$11, 0, $D28))>T$5-S$5, T$5-S$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(U$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:T29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(T$5-OFFSET('Capital base input'!$H$11, 0, $D28))>U$5-T$5, U$5-T$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(V$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:U29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(U$5-OFFSET('Capital base input'!$H$11, 0, $D28))>V$5-U$5, V$5-U$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(W$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:V29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(V$5-OFFSET('Capital base input'!$H$11, 0, $D28))>W$5-V$5, W$5-V$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(X$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:W29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(W$5-OFFSET('Capital base input'!$H$11, 0, $D28))>X$5-W$5, X$5-W$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(Y$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:X29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(X$5-OFFSET('Capital base input'!$H$11, 0, $D28))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(Z$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:Y29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(Y$5-OFFSET('Capital base input'!$H$11, 0, $D28))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:Z29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(Z$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AA29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AA$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AB29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AB$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AC29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AC$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AD29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AD$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-1.3208277667011534E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AE29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AE$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-1.2597390042636769E-2},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AF29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AF$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AG29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AG$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AH29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AH$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AI29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AI$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AJ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AJ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AK29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AK$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AL29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AL$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AM29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AM$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AN29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AN$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AO29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AO$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AP29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AP$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AQ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AQ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AR29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AR$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AS29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AS$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AT29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AT$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AU29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AU$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AV29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AV$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AW29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AW$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AX29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AX$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(AZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AY29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AY$5-OFFSET('Capital base input'!$H$11, 0, $D28))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:AZ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(AZ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BA29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BA$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BB29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BB$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BC29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BC$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BD29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BD$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BE29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BE$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BF29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BF$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BG29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BG$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BH29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BH$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BI29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BI$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BJ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BJ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BK29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BK$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BL29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BL$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BM29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BM$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BN29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BN$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BO29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BO$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BP29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BP$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BQ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BQ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BR29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BR$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BS29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BS$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BT29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BT$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BU29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BU$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BV$5-BU$5, BV$5-BU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BV29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BV$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BW$5-BV$5, BW$5-BV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BW29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BW$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BX$5-BW$5, BX$5-BW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BX29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BX$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BY$5-BX$5, BY$5-BX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(BZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BY29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BY$5-OFFSET('Capital base input'!$H$11, 0, $D28))>BZ$5-BY$5, BZ$5-BY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:BZ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(BZ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CA$5-BZ$5, CA$5-BZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CA29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CA$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CB$5-CA$5, CB$5-CA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CB29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CB$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CC$5-CB$5, CC$5-CB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CC29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CC$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CD$5-CC$5, CD$5-CC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CD29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CD$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CE$5-CD$5, CE$5-CD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CE29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CE$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CF$5-CE$5, CF$5-CE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CF29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CF$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CG$5-CF$5, CG$5-CF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CG29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CG$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CH$5-CG$5, CH$5-CG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CH29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CH$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CI$5-CH$5, CI$5-CH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CI29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CI$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CJ$5-CI$5, CJ$5-CI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CJ29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CJ$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CK$5-CJ$5, CK$5-CJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CK29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CK$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CL$5-CK$5, CL$5-CK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CL29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CL$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CM$5-CL$5, CM$5-CL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CM29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CM$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CN$5-CM$5, CN$5-CM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$D15, $D28)=0, 0, (IF(CO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D28)), OFFSET('Capital base input'!$H$11, 0, $D28))<OFFSET($G10, -$D15, $D28)+$E28,\nOFFSET($G9, -$D15, $D28)/OFFSET($G10, -$D15, $D28), OFFSET($G9, -$D15, $D28)-SUM($G29:CN29)))\n*IF(OFFSET($G10, -$D15, $D28)+$E28-(CN$5-OFFSET('Capital base input'!$H$11, 0, $D28))>CO$5-CN$5, CO$5-CN$5, 1)), 0)","v":0}]
[null,null,null,{"$f":"D29+6","v":11},{"$f":"E29+5.5","v":10.5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,$D29)","v":"Depreciation of t-1 adjustment 2017"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E30=LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 'Capital base input'!$F$23=\"Yes\"),\nIFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(R$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:Q30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(Q$5-OFFSET('Capital base input'!$H$11, 0, $D29))>R$5-Q$5, R$5-Q$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(S$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:R30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(R$5-OFFSET('Capital base input'!$H$11, 0, $D29))>S$5-R$5, S$5-R$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(T$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:S30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(S$5-OFFSET('Capital base input'!$H$11, 0, $D29))>T$5-S$5, T$5-S$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(U$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:T30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(T$5-OFFSET('Capital base input'!$H$11, 0, $D29))>U$5-T$5, U$5-T$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(V$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:U30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(U$5-OFFSET('Capital base input'!$H$11, 0, $D29))>V$5-U$5, V$5-U$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(W$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:V30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(V$5-OFFSET('Capital base input'!$H$11, 0, $D29))>W$5-V$5, W$5-V$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(X$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:W30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(W$5-OFFSET('Capital base input'!$H$11, 0, $D29))>X$5-W$5, X$5-W$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(Y$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:X30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(X$5-OFFSET('Capital base input'!$H$11, 0, $D29))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(Z$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:Y30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(Y$5-OFFSET('Capital base input'!$H$11, 0, $D29))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:Z30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(Z$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AA30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AA$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AB30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AB$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AC30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AC$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AD30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AD$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AE30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AE$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AF30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AF$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AG30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AG$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AH30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AH$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AI30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AI$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AJ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AJ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AK30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AK$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AL30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AL$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AM30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AM$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AN30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AN$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AO30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AO$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AP30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AP$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AQ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AQ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AR30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AR$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AS30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AS$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AT30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AT$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AU30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AU$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AV30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AV$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AW30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AW$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AX30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AX$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(AZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AY30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AY$5-OFFSET('Capital base input'!$H$11, 0, $D29))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:AZ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(AZ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BA30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BA$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BB30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BB$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BC30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BC$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BD30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BD$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BE30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BE$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BF30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BF$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BG30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BG$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BH30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BH$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BI30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BI$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BJ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BJ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BK30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BK$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BL30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BL$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BM30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BM$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BN30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BN$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BO30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BO$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BP30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BP$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BQ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BQ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BR30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BR$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BS30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BS$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":-5.9109083261446633E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BT30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BT$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":-5.9109083261444512E-5},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BU30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BU$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BV$5-BU$5, BV$5-BU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BV30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BV$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BW$5-BV$5, BW$5-BV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BW30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BW$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BX$5-BW$5, BX$5-BW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BX30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BX$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BY$5-BX$5, BY$5-BX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(BZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BY30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BY$5-OFFSET('Capital base input'!$H$11, 0, $D29))>BZ$5-BY$5, BZ$5-BY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:BZ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(BZ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CA$5-BZ$5, CA$5-BZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CA30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CA$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CB$5-CA$5, CB$5-CA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CB30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CB$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CC$5-CB$5, CC$5-CB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CC30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CC$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CD$5-CC$5, CD$5-CC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CD30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CD$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CE$5-CD$5, CE$5-CD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CE30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CE$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CF$5-CE$5, CF$5-CE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CF30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CF$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CG$5-CF$5, CG$5-CF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CG30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CG$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CH$5-CG$5, CH$5-CG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CH30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CH$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CI$5-CH$5, CI$5-CH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CI30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CI$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CJ$5-CI$5, CJ$5-CI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CJ30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CJ$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CK$5-CJ$5, CK$5-CJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CK30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CK$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CL$5-CK$5, CL$5-CK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CL30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CL$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CM$5-CL$5, CM$5-CL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CM30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CM$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CN$5-CM$5, CN$5-CM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G10, -$D16, $D29)=0, 0, (IF(CO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D29)), OFFSET('Capital base input'!$H$11, 0, $D29))<OFFSET($G11, -$D16, $D29)+$E29,\nOFFSET($G10, -$D16, $D29)/OFFSET($G11, -$D16, $D29), OFFSET($G10, -$D16, $D29)-SUM($G30:CN30)))\n*IF(OFFSET($G11, -$D16, $D29)+$E29-(CN$5-OFFSET('Capital base input'!$H$11, 0, $D29))>CO$5-CN$5, CO$5-CN$5, 1)), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D16)","v":"Depreciation of asset adjustments - Capital base 2013"},null,null,{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>I$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:H33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>J$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:I33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>K$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:J33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>L$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:K33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>M$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:L33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>N$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:M33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>O$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:N33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>P$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:O33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>Q$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:P33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>R$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:Q33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>S$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:R33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>T$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:S33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>U$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:T33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>V$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:U33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>W$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:V33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>X$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:W33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>Y$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:X33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>Z$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:Y33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AA$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:Z33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AB$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AA33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AC$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AB33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AD$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AC33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AE$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AD33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AF$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AE33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AG$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AF33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AH$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AG33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AI$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AH33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AJ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AI33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AK$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AJ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AL$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AK33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AM$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AL33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AN$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AM33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AO$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AN33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AP$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AO33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AQ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AP33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AR$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AQ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AS$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AR33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AT$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AS33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AU$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AT33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AV$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AU33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AW$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AV33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AX$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AW33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AY$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AX33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>AZ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AY33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BA$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:AZ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BB$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BA33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BC$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BB33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BD$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BC33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BE$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BD33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BF$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BE33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BG$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BF33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BH$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BG33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BI$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BH33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BJ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BI33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BK$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BJ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BL$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BK33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BM$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BL33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BN$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BM33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BO$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BN33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BP$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BO33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BQ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BP33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BR$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BQ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BS$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BR33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BT$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BS33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BU$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BT33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BV$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BU33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BW$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BV33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BX$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BW33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BY$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BX33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>BZ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BY33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CA$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:BZ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CB$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CA33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CC$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CB33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CD$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CC33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CE$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CD33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CF$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CE33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CG$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CF33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CH$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CG33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CI$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CH33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CJ$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CI33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CK$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CJ33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CL$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CK33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CM$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CL33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CN$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CM33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G11, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=0, OFFSET($G12, -$D15, $D16)=\"n/a\"), 0, (IF(OFFSET($G12, -$D15, $D16)+$E16>CO$5, IFERROR(OFFSET($G11, -$D15, $D16)/OFFSET($G12, -$D15, $D16), 0), OFFSET($G11, -$D15, $D16)-SUM($G33:CN33)))*IF(OFFSET($G12, -$D15, $D16)+$E16-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D17)","v":"Depreciation of asset adjustments - Capital base 2014"},null,null,null,{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>J$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:I34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>K$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:J34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>L$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:K34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>M$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:L34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>N$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:M34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>O$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:N34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>P$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:O34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>Q$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:P34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>R$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:Q34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>S$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:R34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>T$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:S34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>U$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:T34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>V$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:U34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>W$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:V34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>X$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:W34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>Y$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:X34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>Z$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:Y34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AA$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:Z34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AB$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AA34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AC$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AB34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AD$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AC34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AE$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AD34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AF$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AE34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AG$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AF34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AH$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AG34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AI$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AH34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AJ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AI34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AK$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AJ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AL$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AK34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AM$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AL34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AN$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AM34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AO$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AN34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AP$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AO34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AQ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AP34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AR$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AQ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AS$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AR34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AT$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AS34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AU$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AT34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AV$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AU34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AW$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AV34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AX$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AW34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AY$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AX34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>AZ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AY34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BA$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:AZ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BB$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BA34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BC$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BB34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BD$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BC34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BE$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BD34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BF$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BE34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BG$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BF34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BH$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BG34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BI$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BH34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BJ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BI34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BK$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BJ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BL$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BK34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BM$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BL34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BN$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BM34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BO$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BN34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BP$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BO34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BQ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BP34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BR$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BQ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BS$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BR34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BT$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BS34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BU$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BT34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BV$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BU34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BW$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BV34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BX$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BW34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BY$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BX34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>BZ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BY34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CA$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:BZ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CB$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CA34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CC$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CB34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CD$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CC34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CE$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CD34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CF$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CE34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CG$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CF34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CH$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CG34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CI$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CH34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CJ$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CI34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CK$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CJ34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CL$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CK34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CM$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CL34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CN$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CM34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G12, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=0, OFFSET($G13, -$D16, $D17)=\"n/a\"), 0, (IF(OFFSET($G13, -$D16, $D17)+$E17>CO$5, IFERROR(OFFSET($G12, -$D16, $D17)/OFFSET($G13, -$D16, $D17), 0), OFFSET($G12, -$D16, $D17)-SUM($G34:CN34)))*IF(OFFSET($G13, -$D16, $D17)+$E17-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D18)","v":"Depreciation of asset adjustments - Capital base 2015"},null,null,null,null,{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>K$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:J35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>L$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:K35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>M$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:L35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>N$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:M35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>O$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:N35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>P$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:O35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>Q$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:P35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>R$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:Q35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>S$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:R35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>T$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:S35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>U$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:T35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>V$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:U35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>W$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:V35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>X$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:W35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>Y$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:X35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>Z$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:Y35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AA$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:Z35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AB$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AA35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AC$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AB35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AD$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AC35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AE$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AD35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AF$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AE35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AG$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AF35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AH$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AG35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AI$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AH35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AJ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AI35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AK$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AJ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AL$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AK35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AM$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AL35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AN$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AM35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AO$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AN35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AP$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AO35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AQ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AP35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AR$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AQ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AS$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AR35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AT$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AS35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AU$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AT35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AV$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AU35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AW$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AV35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AX$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AW35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AY$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AX35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>AZ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AY35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BA$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:AZ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BB$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BA35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BC$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BB35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BD$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BC35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BE$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BD35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BF$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BE35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BG$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BF35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BH$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BG35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BI$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BH35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BJ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BI35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BK$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BJ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BL$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BK35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BM$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BL35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BN$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BM35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BO$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BN35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BP$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BO35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BQ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BP35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BR$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BQ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BS$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BR35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BT$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BS35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BU$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BT35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BV$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BU35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BW$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BV35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BX$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BW35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BY$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BX35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>BZ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BY35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CA$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:BZ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CB$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CA35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CC$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CB35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CD$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CC35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CE$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CD35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CF$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CE35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CG$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CF35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CH$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CG35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CI$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CH35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CJ$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CI35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CK$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CJ35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CL$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CK35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CM$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CL35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CN$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CM35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G13, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=0, OFFSET($G14, -$D17, $D18)=\"n/a\"), 0, (IF(OFFSET($G14, -$D17, $D18)+$E18>CO$5, IFERROR(OFFSET($G13, -$D17, $D18)/OFFSET($G14, -$D17, $D18), 0), OFFSET($G13, -$D17, $D18)-SUM($G35:CN35)))*IF(OFFSET($G14, -$D17, $D18)+$E18-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D19)","v":"Depreciation of asset adjustments - Capital base 2016"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>L$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:K36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>M$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:L36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>N$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:M36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>O$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:N36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>P$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:O36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>Q$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:P36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>R$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:Q36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>S$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:R36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>T$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:S36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>U$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:T36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>V$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:U36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>W$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:V36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>X$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:W36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>Y$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:X36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>Z$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:Y36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AA$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:Z36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AB$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AA36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AC$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AB36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AD$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AC36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AE$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AD36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AF$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AE36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AG$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AF36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AH$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AG36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AI$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AH36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AJ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AI36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AK$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AJ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AL$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AK36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AM$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AL36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AN$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AM36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AO$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AN36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AP$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AO36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AQ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AP36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AR$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AQ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AS$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AR36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AT$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AS36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AU$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AT36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AV$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AU36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AW$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AV36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AX$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AW36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AY$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AX36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>AZ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AY36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BA$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:AZ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BB$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BA36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BC$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BB36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BD$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BC36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BE$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BD36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BF$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BE36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BG$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BF36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BH$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BG36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BI$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BH36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BJ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BI36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BK$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BJ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BL$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BK36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BM$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BL36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BN$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BM36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BO$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BN36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BP$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BO36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BQ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BP36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BR$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BQ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BS$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BR36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BT$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BS36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BU$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BT36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BV$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BU36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BW$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BV36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BX$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BW36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BY$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BX36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>BZ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BY36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CA$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:BZ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CB$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CA36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CC$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CB36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CD$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CC36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CE$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CD36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CF$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CE36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CG$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CF36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CH$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CG36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CI$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CH36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CJ$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CI36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CK$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CJ36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CL$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CK36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CM$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CL36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CN$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CM36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G14, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=0, OFFSET($G15, -$D18, $D19)=\"n/a\"), 0, (IF(OFFSET($G15, -$D18, $D19)+$E19>CO$5, IFERROR(OFFSET($G14, -$D18, $D19)/OFFSET($G15, -$D18, $D19), 0), OFFSET($G14, -$D18, $D19)-SUM($G36:CN36)))*IF(OFFSET($G15, -$D18, $D19)+$E19-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D20)","v":"Depreciation of asset adjustments - Capital base 2017"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>M$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:L37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>N$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:M37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>O$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:N37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>P$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:O37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>Q$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:P37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>R$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:Q37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>S$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:R37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>T$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:S37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>U$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:T37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>V$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:U37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>W$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:V37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>X$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:W37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>Y$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:X37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>Z$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:Y37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AA$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:Z37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AB$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AA37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AC$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AB37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AD$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AC37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AE$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AD37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AF$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AE37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AG$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AF37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AH$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AG37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AI$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AH37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AJ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AI37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AK$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AJ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AL$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AK37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AM$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AL37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AN$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AM37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AO$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AN37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AP$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AO37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AQ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AP37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AR$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AQ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AS$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AR37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AT$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AS37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AU$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AT37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AV$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AU37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AW$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AV37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AX$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AW37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AY$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AX37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>AZ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AY37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BA$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:AZ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BB$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BA37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BC$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BB37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BD$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BC37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BE$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BD37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BF$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BE37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BG$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BF37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BH$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BG37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BI$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BH37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BJ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BI37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BK$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BJ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BL$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BK37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BM$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BL37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BN$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BM37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BO$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BN37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BP$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BO37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BQ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BP37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BR$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BQ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BS$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BR37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BT$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BS37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BU$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BT37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BV$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BU37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BW$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BV37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BX$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BW37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BY$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BX37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>BZ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BY37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CA$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:BZ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CB$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CA37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CC$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CB37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CD$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CC37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CE$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CD37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CF$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CE37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CG$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CF37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CH$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CG37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CI$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CH37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CJ$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CI37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CK$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CJ37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CL$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CK37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CM$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CL37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CN$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CM37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G15, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=0, OFFSET($G16, -$D19, $D20)=\"n/a\"), 0, (IF(OFFSET($G16, -$D19, $D20)+$E20>CO$5, IFERROR(OFFSET($G15, -$D19, $D20)/OFFSET($G16, -$D19, $D20), 0), OFFSET($G15, -$D19, $D20)-SUM($G37:CN37)))*IF(OFFSET($G16, -$D19, $D20)+$E20-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D21)","v":"Depreciation of asset adjustments - Capital base 2018"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>N$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:M38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>O$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:N38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>P$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:O38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>Q$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:P38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>R$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:Q38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>S$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:R38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>T$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:S38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>U$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:T38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>V$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:U38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>W$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:V38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>X$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:W38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>Y$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:X38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>Z$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:Y38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AA$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:Z38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AB$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AA38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AC$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AB38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AD$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AC38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AE$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AD38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AF$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AE38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AG$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AF38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AH$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AG38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AI$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AH38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AJ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AI38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AK$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AJ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AL$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AK38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AM$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AL38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AN$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AM38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AO$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AN38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AP$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AO38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AQ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AP38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AR$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AQ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AS$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AR38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AT$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AS38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AU$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AT38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AV$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AU38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AW$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AV38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AX$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AW38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AY$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AX38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>AZ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AY38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BA$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:AZ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BB$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BA38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BC$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BB38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BD$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BC38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BE$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BD38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BF$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BE38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BG$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BF38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BH$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BG38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BI$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BH38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BJ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BI38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BK$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BJ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BL$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BK38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BM$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BL38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BN$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BM38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BO$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BN38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BP$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BO38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BQ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BP38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BR$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BQ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BS$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BR38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BT$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BS38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BU$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BT38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BV$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BU38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BW$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BV38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BX$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BW38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BY$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BX38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>BZ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BY38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CA$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:BZ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CB$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CA38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CC$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CB38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CD$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CC38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CE$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CD38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CF$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CE38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CG$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CF38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CH$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CG38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CI$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CH38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CJ$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CI38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CK$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CJ38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CL$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CK38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CM$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CL38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CN$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CM38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G16, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=0, OFFSET($G17, -$D20, $D21)=\"n/a\"), 0, (IF(OFFSET($G17, -$D20, $D21)+$E21>CO$5, IFERROR(OFFSET($G16, -$D20, $D21)/OFFSET($G17, -$D20, $D21), 0), OFFSET($G16, -$D20, $D21)-SUM($G38:CN38)))*IF(OFFSET($G17, -$D20, $D21)+$E21-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D22)","v":"Depreciation of asset adjustments - Capital base 2019"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>O$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:N39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>P$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:O39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>Q$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:P39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>R$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:Q39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>S$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:R39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>T$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:S39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>U$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:T39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>V$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:U39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>W$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:V39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>X$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:W39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>Y$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:X39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>Z$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:Y39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AA$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:Z39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AB$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AA39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AC$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AB39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AD$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AC39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AE$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AD39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AF$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AE39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AG$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AF39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AH$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AG39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AI$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AH39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AJ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AI39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AK$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AJ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AL$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AK39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AM$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AL39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AN$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AM39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AO$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AN39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AP$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AO39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AQ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AP39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AR$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AQ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AS$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AR39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AT$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AS39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AU$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AT39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AV$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AU39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AW$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AV39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AX$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AW39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AY$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AX39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>AZ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AY39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BA$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:AZ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BB$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BA39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BC$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BB39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BD$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BC39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BE$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BD39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BF$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BE39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BG$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BF39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BH$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BG39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BI$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BH39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BJ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BI39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BK$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BJ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BL$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BK39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BM$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BL39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BN$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BM39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BO$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BN39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BP$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BO39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BQ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BP39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BR$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BQ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BS$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BR39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BT$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BS39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BU$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BT39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BV$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BU39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BW$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BV39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BX$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BW39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BY$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BX39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>BZ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BY39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CA$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:BZ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CB$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CA39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CC$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CB39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CD$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CC39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CE$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CD39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CF$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CE39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CG$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CF39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CH$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CG39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CI$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CH39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CJ$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CI39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CK$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CJ39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CL$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CK39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CM$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CL39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CN$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CM39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G17, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=0, OFFSET($G18, -$D21, $D22)=\"n/a\"), 0, (IF(OFFSET($G18, -$D21, $D22)+$E22>CO$5, IFERROR(OFFSET($G17, -$D21, $D22)/OFFSET($G18, -$D21, $D22), 0), OFFSET($G17, -$D21, $D22)-SUM($G39:CN39)))*IF(OFFSET($G18, -$D21, $D22)+$E22-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D23)","v":"Depreciation of asset adjustments - Capital base 2020"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>P$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:O40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>Q$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:P40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>R$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:Q40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>S$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:R40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>T$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:S40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>U$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:T40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>V$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:U40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>W$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:V40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>X$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:W40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>Y$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:X40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>Z$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:Y40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AA$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:Z40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AB$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AA40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AC$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AB40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AD$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AC40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AE$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AD40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AF$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AE40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AG$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AF40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AH$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AG40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AI$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AH40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AJ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AI40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AK$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AJ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AL$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AK40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AM$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AL40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AN$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AM40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AO$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AN40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AP$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AO40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AQ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AP40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AR$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AQ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AS$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AR40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AT$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AS40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AU$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AT40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AV$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AU40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AW$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AV40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AX$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AW40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AY$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AX40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>AZ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AY40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BA$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:AZ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BB$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BA40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BC$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BB40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BD$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BC40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BE$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BD40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BF$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BE40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BG$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BF40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BH$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BG40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BI$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BH40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BJ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BI40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BK$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BJ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BL$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BK40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BM$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BL40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BN$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BM40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BO$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BN40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BP$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BO40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BQ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BP40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BR$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BQ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BS$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BR40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BT$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BS40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BU$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BT40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BV$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BU40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BW$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BV40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BX$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BW40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BY$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BX40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>BZ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BY40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CA$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:BZ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CB$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CA40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CC$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CB40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CD$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CC40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CE$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CD40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CF$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CE40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CG$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CF40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CH$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CG40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CI$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CH40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CJ$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CI40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CK$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CJ40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CL$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CK40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CM$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CL40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CN$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CM40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G18, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=0, OFFSET($G19, -$D22, $D23)=\"n/a\"), 0, (IF(OFFSET($G19, -$D22, $D23)+$E23>CO$5, IFERROR(OFFSET($G18, -$D22, $D23)/OFFSET($G19, -$D22, $D23), 0), OFFSET($G18, -$D22, $D23)-SUM($G40:CN40)))*IF(OFFSET($G19, -$D22, $D23)+$E23-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D24)","v":"Depreciation of asset adjustments - Capital base 2021"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>Q$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:P41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>R$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:Q41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>S$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:R41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>T$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:S41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>U$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:T41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>V$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:U41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>W$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:V41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>X$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:W41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>Y$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:X41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>Z$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:Y41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AA$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:Z41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AB$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AA41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AC$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AB41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AD$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AC41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AE$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AD41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AF$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AE41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AG$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AF41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AH$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AG41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AI$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AH41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AJ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AI41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AK$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AJ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AL$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AK41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AM$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AL41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AN$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AM41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AO$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AN41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AP$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AO41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AQ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AP41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AR$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AQ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AS$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AR41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AT$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AS41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AU$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AT41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AV$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AU41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AW$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AV41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AX$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AW41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AY$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AX41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>AZ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AY41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BA$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:AZ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BB$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BA41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BC$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BB41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BD$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BC41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BE$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BD41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BF$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BE41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BG$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BF41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BH$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BG41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BI$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BH41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BJ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BI41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BK$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BJ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BL$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BK41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BM$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BL41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BN$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BM41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BO$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BN41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BP$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BO41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BQ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BP41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BR$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BQ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BS$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BR41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BT$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BS41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BU$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BT41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BV$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BU41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BW$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BV41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BX$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BW41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BY$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BX41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>BZ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BY41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CA$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:BZ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CB$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CA41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CC$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CB41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CD$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CC41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CE$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CD41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CF$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CE41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CG$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CF41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CH$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CG41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CI$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CH41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CJ$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CI41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CK$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CJ41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CL$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CK41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CM$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CL41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CN$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CM41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G19, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=0, OFFSET($G20, -$D23, $D24)=\"n/a\"), 0, (IF(OFFSET($G20, -$D23, $D24)+$E24>CO$5, IFERROR(OFFSET($G19, -$D23, $D24)/OFFSET($G20, -$D23, $D24), 0), OFFSET($G19, -$D23, $D24)-SUM($G41:CN41)))*IF(OFFSET($G20, -$D23, $D24)+$E24-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D25)","v":"Depreciation of asset adjustments - Capital base 2022"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>R$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:Q42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>S$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:R42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>T$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:S42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>U$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:T42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>V$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:U42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>W$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:V42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>X$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:W42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>Y$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:X42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>Z$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:Y42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AA$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:Z42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AB$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AA42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AC$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AB42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AD$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AC42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AE$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AD42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AF$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AE42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AG$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AF42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AH$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AG42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AI$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AH42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AJ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AI42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AK$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AJ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AL$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AK42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AM$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AL42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AN$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AM42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AO$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AN42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AP$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AO42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AQ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AP42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AR$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AQ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AS$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AR42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AT$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AS42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AU$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AT42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AV$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AU42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AW$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AV42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AX$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AW42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AY$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AX42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>AZ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AY42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BA$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:AZ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BB$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BA42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BC$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BB42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BD$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BC42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BE$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BD42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BF$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BE42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BG$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BF42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BH$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BG42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BI$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BH42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BJ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BI42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BK$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BJ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BL$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BK42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BM$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BL42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BN$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BM42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BO$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BN42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BP$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BO42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BQ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BP42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BR$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BQ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BS$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BR42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BT$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BS42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BU$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BT42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BV$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BU42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BW$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BV42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BX$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BW42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BY$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BX42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>BZ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BY42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CA$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:BZ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CB$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CA42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CC$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CB42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CD$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CC42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CE$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CD42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CF$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CE42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CG$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CF42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CH$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CG42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CI$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CH42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CJ$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CI42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CK$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CJ42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CL$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CK42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CM$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CL42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CN$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CM42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G20, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=0, OFFSET($G21, -$D24, $D25)=\"n/a\"), 0, (IF(OFFSET($G21, -$D24, $D25)+$E25>CO$5, IFERROR(OFFSET($G20, -$D24, $D25)/OFFSET($G21, -$D24, $D25), 0), OFFSET($G20, -$D24, $D25)-SUM($G42:CN42)))*IF(OFFSET($G21, -$D24, $D25)+$E25-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D26)","v":"Depreciation of asset adjustments - Capital base 2023"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>S$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:R43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>T$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:S43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>U$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:T43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>V$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:U43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>W$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:V43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>X$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:W43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>Y$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:X43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>Z$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:Y43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AA$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:Z43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AB$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AA43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AC$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AB43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AD$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AC43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AE$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AD43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AF$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AE43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AG$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AF43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AH$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AG43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AI$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AH43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AJ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AI43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AK$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AJ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AL$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AK43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AM$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AL43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AN$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AM43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AO$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AN43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AP$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AO43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AQ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AP43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AR$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AQ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AS$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AR43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AT$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AS43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AU$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AT43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AV$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AU43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AW$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AV43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AX$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AW43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AY$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AX43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>AZ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AY43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BA$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:AZ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BB$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BA43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BC$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BB43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BD$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BC43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BE$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BD43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BF$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BE43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BG$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BF43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BH$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BG43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BI$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BH43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BJ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BI43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BK$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BJ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BL$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BK43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BM$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BL43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BN$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BM43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BO$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BN43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BP$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BO43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BQ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BP43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BR$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BQ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BS$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BR43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BT$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BS43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BU$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BT43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BV$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BU43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BW$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BV43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BX$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BW43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BY$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BX43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>BZ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BY43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CA$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:BZ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CB$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CA43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CC$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CB43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CD$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CC43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CE$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CD43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CF$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CE43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CG$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CF43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CH$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CG43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CI$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CH43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CJ$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CI43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CK$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CJ43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CL$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CK43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CM$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CL43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CN$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CM43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G21, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=0, OFFSET($G22, -$D25, $D26)=\"n/a\"), 0, (IF(OFFSET($G22, -$D25, $D26)+$E26>CO$5, IFERROR(OFFSET($G21, -$D25, $D26)/OFFSET($G22, -$D25, $D26), 0), OFFSET($G21, -$D25, $D26)-SUM($G43:CN43)))*IF(OFFSET($G22, -$D25, $D26)+$E26-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E7, 'Capital base input'!$D$28:$D$77, 0)) & \" - depreciation\"","v":"Transmission Pipelines - depreciation"},null,{"$f":"SUM(H15:H44)","v":2.0828488224234269},2.0962515059168623,2.1031124460918895,2.1012129082718394,2.1012078095043272,2.0876867290215073,2.0876867290215073,2.0876170305468396,2.1383860719794057,2.2021067828035283,1.0986665968744556,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.2009645771797661,2.1052429526371901,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,{"$f":"SUM(AN15:AN44)","v":0.13132403242335103},0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.13132403242335103,0.12462269067663277,0.1144908788424023,0.11201017766491354,{"$f":"SUM(BT15:BT44)","v":0.11296249595869477},0.11312144675035481,0.11333695724152024,0.11337180647885417,8.8022134999909143E-2,3.0777258871558667E-2,1.3036979868081555E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E48","v":"Asset class 2"},{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E48, 'Capital base input'!$D$28:$D$77, 0))","v":"Distribution Pipelines"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$28:$G$77, $E48)/'Capital base input'!G$15","v":602.81430166015195},{"$f":"(INDEX('Capital base input'!H$28:H$77, $E48)-INDEX('Capital base input'!H$82:H$131, $E48)-INDEX('Capital base input'!H$136:H$185, $E48))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":28.255810010022248},{"$f":"(INDEX('Capital base input'!I$28:I$77, $E48)-INDEX('Capital base input'!I$82:I$131, $E48)-INDEX('Capital base input'!I$136:I$185, $E48))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":24.38445322899279},{"$f":"(INDEX('Capital base input'!J$28:J$77, $E48)-INDEX('Capital base input'!J$82:J$131, $E48)-INDEX('Capital base input'!J$136:J$185, $E48))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":31.241981259591348},{"$f":"(INDEX('Capital base input'!K$28:K$77, $E48)-INDEX('Capital base input'!K$82:K$131, $E48)-INDEX('Capital base input'!K$136:K$185, $E48))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":19.963402381737112},{"$f":"(INDEX('Capital base input'!L$28:L$77, $E48)-INDEX('Capital base input'!L$82:L$131, $E48)-INDEX('Capital base input'!L$136:L$185, $E48))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":27.74199189763068},{"$f":"(INDEX('Capital base input'!M$28:M$77, $E48)-INDEX('Capital base input'!M$82:M$131, $E48)-INDEX('Capital base input'!M$136:M$185, $E48))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":40.236222515103925},{"$f":"(INDEX('Capital base input'!N$28:N$77, $E48)-INDEX('Capital base input'!N$82:N$131, $E48)-INDEX('Capital base input'!N$136:N$185, $E48))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":34.729224782033668},{"$f":"(INDEX('Capital base input'!O$28:O$77, $E48)-INDEX('Capital base input'!O$82:O$131, $E48)-INDEX('Capital base input'!O$136:O$185, $E48))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":29.822717035707658},{"$f":"(INDEX('Capital base input'!P$28:P$77, $E48)-INDEX('Capital base input'!P$82:P$131, $E48)-INDEX('Capital base input'!P$136:P$185, $E48))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":27.984478384275757},{"$f":"(INDEX('Capital base input'!Q$28:Q$77, $E48)-INDEX('Capital base input'!Q$82:Q$131, $E48)-INDEX('Capital base input'!Q$136:Q$185, $E48))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":30.456652657604874},{"$f":"(INDEX('Capital base input'!R$28:R$77, $E48)-INDEX('Capital base input'!R$82:R$131, $E48)-INDEX('Capital base input'!R$136:R$185, $E48))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":14.64640379395281},{"$f":"(INDEX('Capital base input'!S$28:S$77, $E48)-INDEX('Capital base input'!S$82:S$131, $E48)-INDEX('Capital base input'!S$136:S$185, $E48))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$28:T$77, $E48)-INDEX('Capital base input'!T$82:T$131, $E48)-INDEX('Capital base input'!T$136:T$185, $E48))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$28:U$77, $E48)-INDEX('Capital base input'!U$82:U$131, $E48)-INDEX('Capital base input'!U$136:U$185, $E48))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$28:V$77, $E48)-INDEX('Capital base input'!V$82:V$131, $E48)-INDEX('Capital base input'!V$136:V$185, $E48))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$28:W$77, $E48)-INDEX('Capital base input'!W$82:W$131, $E48)-INDEX('Capital base input'!W$136:W$185, $E48))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$28:X$77, $E48)-INDEX('Capital base input'!X$82:X$131, $E48)-INDEX('Capital base input'!X$136:X$185, $E48))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$28:Y$77, $E48)-INDEX('Capital base input'!Y$82:Y$131, $E48)-INDEX('Capital base input'!Y$136:Y$185, $E48))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$28:Z$77, $E48)-INDEX('Capital base input'!Z$82:Z$131, $E48)-INDEX('Capital base input'!Z$136:Z$185, $E48))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$28:AA$77, $E48)-INDEX('Capital base input'!AA$82:AA$131, $E48)-INDEX('Capital base input'!AA$136:AA$185, $E48))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$28:AB$77, $E48)-INDEX('Capital base input'!AB$82:AB$131, $E48)-INDEX('Capital base input'!AB$136:AB$185, $E48))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$28:AC$77, $E48)-INDEX('Capital base input'!AC$82:AC$131, $E48)-INDEX('Capital base input'!AC$136:AC$185, $E48))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$28:AD$77, $E48)-INDEX('Capital base input'!AD$82:AD$131, $E48)-INDEX('Capital base input'!AD$136:AD$185, $E48))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$28:AE$77, $E48)-INDEX('Capital base input'!AE$82:AE$131, $E48)-INDEX('Capital base input'!AE$136:AE$185, $E48))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$28:AF$77, $E48)-INDEX('Capital base input'!AF$82:AF$131, $E48)-INDEX('Capital base input'!AF$136:AF$185, $E48))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$28:AG$77, $E48)-INDEX('Capital base input'!AG$82:AG$131, $E48)-INDEX('Capital base input'!AG$136:AG$185, $E48))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$28:AH$77, $E48)-INDEX('Capital base input'!AH$82:AH$131, $E48)-INDEX('Capital base input'!AH$136:AH$185, $E48))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$28:AI$77, $E48)-INDEX('Capital base input'!AI$82:AI$131, $E48)-INDEX('Capital base input'!AI$136:AI$185, $E48))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$28:AJ$77, $E48)-INDEX('Capital base input'!AJ$82:AJ$131, $E48)-INDEX('Capital base input'!AJ$136:AJ$185, $E48))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$28:AK$77, $E48)-INDEX('Capital base input'!AK$82:AK$131, $E48)-INDEX('Capital base input'!AK$136:AK$185, $E48))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$28:AL$77, $E48)-INDEX('Capital base input'!AL$82:AL$131, $E48)-INDEX('Capital base input'!AL$136:AL$185, $E48))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$28:AM$77, $E48)-INDEX('Capital base input'!AM$82:AM$131, $E48)-INDEX('Capital base input'!AM$136:AM$185, $E48))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$28:AN$77, $E48)-INDEX('Capital base input'!AN$82:AN$131, $E48)-INDEX('Capital base input'!AN$136:AN$185, $E48))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$28:AO$77, $E48)-INDEX('Capital base input'!AO$82:AO$131, $E48)-INDEX('Capital base input'!AO$136:AO$185, $E48))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$28:AP$77, $E48)-INDEX('Capital base input'!AP$82:AP$131, $E48)-INDEX('Capital base input'!AP$136:AP$185, $E48))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$28:AQ$77, $E48)-INDEX('Capital base input'!AQ$82:AQ$131, $E48)-INDEX('Capital base input'!AQ$136:AQ$185, $E48))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$28:AR$77, $E48)-INDEX('Capital base input'!AR$82:AR$131, $E48)-INDEX('Capital base input'!AR$136:AR$185, $E48))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$28:AS$77, $E48)-INDEX('Capital base input'!AS$82:AS$131, $E48)-INDEX('Capital base input'!AS$136:AS$185, $E48))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$28:AT$77, $E48)-INDEX('Capital base input'!AT$82:AT$131, $E48)-INDEX('Capital base input'!AT$136:AT$185, $E48))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$28:AU$77, $E48)-INDEX('Capital base input'!AU$82:AU$131, $E48)-INDEX('Capital base input'!AU$136:AU$185, $E48))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$28:AV$77, $E48)-INDEX('Capital base input'!AV$82:AV$131, $E48)-INDEX('Capital base input'!AV$136:AV$185, $E48))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$28:AW$77, $E48)-INDEX('Capital base input'!AW$82:AW$131, $E48)-INDEX('Capital base input'!AW$136:AW$185, $E48))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$28:AX$77, $E48)-INDEX('Capital base input'!AX$82:AX$131, $E48)-INDEX('Capital base input'!AX$136:AX$185, $E48))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$28:AY$77, $E48)-INDEX('Capital base input'!AY$82:AY$131, $E48)-INDEX('Capital base input'!AY$136:AY$185, $E48))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$28:AZ$77, $E48)-INDEX('Capital base input'!AZ$82:AZ$131, $E48)-INDEX('Capital base input'!AZ$136:AZ$185, $E48))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$28:BA$77, $E48)-INDEX('Capital base input'!BA$82:BA$131, $E48)-INDEX('Capital base input'!BA$136:BA$185, $E48))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$28:BB$77, $E48)-INDEX('Capital base input'!BB$82:BB$131, $E48)-INDEX('Capital base input'!BB$136:BB$185, $E48))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$28:BC$77, $E48)-INDEX('Capital base input'!BC$82:BC$131, $E48)-INDEX('Capital base input'!BC$136:BC$185, $E48))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$28:BD$77, $E48)-INDEX('Capital base input'!BD$82:BD$131, $E48)-INDEX('Capital base input'!BD$136:BD$185, $E48))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$28:BE$77, $E48)-INDEX('Capital base input'!BE$82:BE$131, $E48)-INDEX('Capital base input'!BE$136:BE$185, $E48))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$28:BF$77, $E48)-INDEX('Capital base input'!BF$82:BF$131, $E48)-INDEX('Capital base input'!BF$136:BF$185, $E48))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$28:BG$77, $E48)-INDEX('Capital base input'!BG$82:BG$131, $E48)-INDEX('Capital base input'!BG$136:BG$185, $E48))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$28:BH$77, $E48)-INDEX('Capital base input'!BH$82:BH$131, $E48)-INDEX('Capital base input'!BH$136:BH$185, $E48))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$28:BI$77, $E48)-INDEX('Capital base input'!BI$82:BI$131, $E48)-INDEX('Capital base input'!BI$136:BI$185, $E48))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$28:BJ$77, $E48)-INDEX('Capital base input'!BJ$82:BJ$131, $E48)-INDEX('Capital base input'!BJ$136:BJ$185, $E48))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$28:BK$77, $E48)-INDEX('Capital base input'!BK$82:BK$131, $E48)-INDEX('Capital base input'!BK$136:BK$185, $E48))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$28:BL$77, $E48)-INDEX('Capital base input'!BL$82:BL$131, $E48)-INDEX('Capital base input'!BL$136:BL$185, $E48))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$28:BM$77, $E48)-INDEX('Capital base input'!BM$82:BM$131, $E48)-INDEX('Capital base input'!BM$136:BM$185, $E48))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$28:BN$77, $E48)-INDEX('Capital base input'!BN$82:BN$131, $E48)-INDEX('Capital base input'!BN$136:BN$185, $E48))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$28:BO$77, $E48)-INDEX('Capital base input'!BO$82:BO$131, $E48)-INDEX('Capital base input'!BO$136:BO$185, $E48))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$28:BP$77, $E48)-INDEX('Capital base input'!BP$82:BP$131, $E48)-INDEX('Capital base input'!BP$136:BP$185, $E48))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$28:BQ$77, $E48)-INDEX('Capital base input'!BQ$82:BQ$131, $E48)-INDEX('Capital base input'!BQ$136:BQ$185, $E48))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$28:BR$77, $E48)-INDEX('Capital base input'!BR$82:BR$131, $E48)-INDEX('Capital base input'!BR$136:BR$185, $E48))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$28:BS$77, $E48)-INDEX('Capital base input'!BS$82:BS$131, $E48)-INDEX('Capital base input'!BS$136:BS$185, $E48))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$28:BT$77, $E48)-INDEX('Capital base input'!BT$82:BT$131, $E48)-INDEX('Capital base input'!BT$136:BT$185, $E48))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$28:BU$77, $E48)-INDEX('Capital base input'!BU$82:BU$131, $E48)-INDEX('Capital base input'!BU$136:BU$185, $E48))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$28:BV$77, $E48)-INDEX('Capital base input'!BV$82:BV$131, $E48)-INDEX('Capital base input'!BV$136:BV$185, $E48))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$28:BW$77, $E48)-INDEX('Capital base input'!BW$82:BW$131, $E48)-INDEX('Capital base input'!BW$136:BW$185, $E48))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$28:BX$77, $E48)-INDEX('Capital base input'!BX$82:BX$131, $E48)-INDEX('Capital base input'!BX$136:BX$185, $E48))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$28:BY$77, $E48)-INDEX('Capital base input'!BY$82:BY$131, $E48)-INDEX('Capital base input'!BY$136:BY$185, $E48))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$28:BZ$77, $E48)-INDEX('Capital base input'!BZ$82:BZ$131, $E48)-INDEX('Capital base input'!BZ$136:BZ$185, $E48))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$28:CA$77, $E48)-INDEX('Capital base input'!CA$82:CA$131, $E48)-INDEX('Capital base input'!CA$136:CA$185, $E48))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$28:CB$77, $E48)-INDEX('Capital base input'!CB$82:CB$131, $E48)-INDEX('Capital base input'!CB$136:CB$185, $E48))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$28:CC$77, $E48)-INDEX('Capital base input'!CC$82:CC$131, $E48)-INDEX('Capital base input'!CC$136:CC$185, $E48))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$28:CD$77, $E48)-INDEX('Capital base input'!CD$82:CD$131, $E48)-INDEX('Capital base input'!CD$136:CD$185, $E48))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$28:CE$77, $E48)-INDEX('Capital base input'!CE$82:CE$131, $E48)-INDEX('Capital base input'!CE$136:CE$185, $E48))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$28:CF$77, $E48)-INDEX('Capital base input'!CF$82:CF$131, $E48)-INDEX('Capital base input'!CF$136:CF$185, $E48))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$28:CG$77, $E48)-INDEX('Capital base input'!CG$82:CG$131, $E48)-INDEX('Capital base input'!CG$136:CG$185, $E48))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$28:CH$77, $E48)-INDEX('Capital base input'!CH$82:CH$131, $E48)-INDEX('Capital base input'!CH$136:CH$185, $E48))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$28:CI$77, $E48)-INDEX('Capital base input'!CI$82:CI$131, $E48)-INDEX('Capital base input'!CI$136:CI$185, $E48))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$28:CJ$77, $E48)-INDEX('Capital base input'!CJ$82:CJ$131, $E48)-INDEX('Capital base input'!CJ$136:CJ$185, $E48))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$28:CK$77, $E48)-INDEX('Capital base input'!CK$82:CK$131, $E48)-INDEX('Capital base input'!CK$136:CK$185, $E48))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$28:CL$77, $E48)-INDEX('Capital base input'!CL$82:CL$131, $E48)-INDEX('Capital base input'!CL$136:CL$185, $E48))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$28:CM$77, $E48)-INDEX('Capital base input'!CM$82:CM$131, $E48)-INDEX('Capital base input'!CM$136:CM$185, $E48))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$28:CN$77, $E48)-INDEX('Capital base input'!CN$82:CN$131, $E48)-INDEX('Capital base input'!CN$136:CN$185, $E48))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$28:CO$77, $E48)-INDEX('Capital base input'!CO$82:CO$131, $E48)-INDEX('Capital base input'!CO$136:CO$185, $E48))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$190:$G$239, $E48)=\"\", IF($G48=0, 0, F49), INDEX('Capital base input'!$G$190:$G$239, $E48))","v":32.454012413475702},{"$f":"IF(INDEX('Capital base input'!H$190:H$239, $E48)=\"\", G49, INDEX('Capital base input'!H$190:H$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!I$190:I$239, $E48)=\"\", H49, INDEX('Capital base input'!I$190:I$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!J$190:J$239, $E48)=\"\", I49, INDEX('Capital base input'!J$190:J$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!K$190:K$239, $E48)=\"\", J49, INDEX('Capital base input'!K$190:K$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!L$190:L$239, $E48)=\"\", K49, INDEX('Capital base input'!L$190:L$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!M$190:M$239, $E48)=\"\", L49, INDEX('Capital base input'!M$190:M$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!N$190:N$239, $E48)=\"\", M49, INDEX('Capital base input'!N$190:N$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!O$190:O$239, $E48)=\"\", N49, INDEX('Capital base input'!O$190:O$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!P$190:P$239, $E48)=\"\", O49, INDEX('Capital base input'!P$190:P$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!Q$190:Q$239, $E48)=\"\", P49, INDEX('Capital base input'!Q$190:Q$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!R$190:R$239, $E48)=\"\", Q49, INDEX('Capital base input'!R$190:R$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!S$190:S$239, $E48)=\"\", R49, INDEX('Capital base input'!S$190:S$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!T$190:T$239, $E48)=\"\", S49, INDEX('Capital base input'!T$190:T$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!U$190:U$239, $E48)=\"\", T49, INDEX('Capital base input'!U$190:U$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!V$190:V$239, $E48)=\"\", U49, INDEX('Capital base input'!V$190:V$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!W$190:W$239, $E48)=\"\", V49, INDEX('Capital base input'!W$190:W$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!X$190:X$239, $E48)=\"\", W49, INDEX('Capital base input'!X$190:X$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!Y$190:Y$239, $E48)=\"\", X49, INDEX('Capital base input'!Y$190:Y$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!Z$190:Z$239, $E48)=\"\", Y49, INDEX('Capital base input'!Z$190:Z$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AA$190:AA$239, $E48)=\"\", Z49, INDEX('Capital base input'!AA$190:AA$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AB$190:AB$239, $E48)=\"\", AA49, INDEX('Capital base input'!AB$190:AB$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AC$190:AC$239, $E48)=\"\", AB49, INDEX('Capital base input'!AC$190:AC$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AD$190:AD$239, $E48)=\"\", AC49, INDEX('Capital base input'!AD$190:AD$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AE$190:AE$239, $E48)=\"\", AD49, INDEX('Capital base input'!AE$190:AE$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AF$190:AF$239, $E48)=\"\", AE49, INDEX('Capital base input'!AF$190:AF$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AG$190:AG$239, $E48)=\"\", AF49, INDEX('Capital base input'!AG$190:AG$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AH$190:AH$239, $E48)=\"\", AG49, INDEX('Capital base input'!AH$190:AH$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AI$190:AI$239, $E48)=\"\", AH49, INDEX('Capital base input'!AI$190:AI$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AJ$190:AJ$239, $E48)=\"\", AI49, INDEX('Capital base input'!AJ$190:AJ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AK$190:AK$239, $E48)=\"\", AJ49, INDEX('Capital base input'!AK$190:AK$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AL$190:AL$239, $E48)=\"\", AK49, INDEX('Capital base input'!AL$190:AL$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AM$190:AM$239, $E48)=\"\", AL49, INDEX('Capital base input'!AM$190:AM$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AN$190:AN$239, $E48)=\"\", AM49, INDEX('Capital base input'!AN$190:AN$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AO$190:AO$239, $E48)=\"\", AN49, INDEX('Capital base input'!AO$190:AO$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AP$190:AP$239, $E48)=\"\", AO49, INDEX('Capital base input'!AP$190:AP$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AQ$190:AQ$239, $E48)=\"\", AP49, INDEX('Capital base input'!AQ$190:AQ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AR$190:AR$239, $E48)=\"\", AQ49, INDEX('Capital base input'!AR$190:AR$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AS$190:AS$239, $E48)=\"\", AR49, INDEX('Capital base input'!AS$190:AS$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AT$190:AT$239, $E48)=\"\", AS49, INDEX('Capital base input'!AT$190:AT$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AU$190:AU$239, $E48)=\"\", AT49, INDEX('Capital base input'!AU$190:AU$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AV$190:AV$239, $E48)=\"\", AU49, INDEX('Capital base input'!AV$190:AV$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AW$190:AW$239, $E48)=\"\", AV49, INDEX('Capital base input'!AW$190:AW$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AX$190:AX$239, $E48)=\"\", AW49, INDEX('Capital base input'!AX$190:AX$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AY$190:AY$239, $E48)=\"\", AX49, INDEX('Capital base input'!AY$190:AY$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!AZ$190:AZ$239, $E48)=\"\", AY49, INDEX('Capital base input'!AZ$190:AZ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BA$190:BA$239, $E48)=\"\", AZ49, INDEX('Capital base input'!BA$190:BA$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BB$190:BB$239, $E48)=\"\", BA49, INDEX('Capital base input'!BB$190:BB$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BC$190:BC$239, $E48)=\"\", BB49, INDEX('Capital base input'!BC$190:BC$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BD$190:BD$239, $E48)=\"\", BC49, INDEX('Capital base input'!BD$190:BD$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BE$190:BE$239, $E48)=\"\", BD49, INDEX('Capital base input'!BE$190:BE$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BF$190:BF$239, $E48)=\"\", BE49, INDEX('Capital base input'!BF$190:BF$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BG$190:BG$239, $E48)=\"\", BF49, INDEX('Capital base input'!BG$190:BG$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BH$190:BH$239, $E48)=\"\", BG49, INDEX('Capital base input'!BH$190:BH$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BI$190:BI$239, $E48)=\"\", BH49, INDEX('Capital base input'!BI$190:BI$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BJ$190:BJ$239, $E48)=\"\", BI49, INDEX('Capital base input'!BJ$190:BJ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BK$190:BK$239, $E48)=\"\", BJ49, INDEX('Capital base input'!BK$190:BK$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BL$190:BL$239, $E48)=\"\", BK49, INDEX('Capital base input'!BL$190:BL$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BM$190:BM$239, $E48)=\"\", BL49, INDEX('Capital base input'!BM$190:BM$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BN$190:BN$239, $E48)=\"\", BM49, INDEX('Capital base input'!BN$190:BN$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BO$190:BO$239, $E48)=\"\", BN49, INDEX('Capital base input'!BO$190:BO$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BP$190:BP$239, $E48)=\"\", BO49, INDEX('Capital base input'!BP$190:BP$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BQ$190:BQ$239, $E48)=\"\", BP49, INDEX('Capital base input'!BQ$190:BQ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BR$190:BR$239, $E48)=\"\", BQ49, INDEX('Capital base input'!BR$190:BR$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BS$190:BS$239, $E48)=\"\", BR49, INDEX('Capital base input'!BS$190:BS$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BT$190:BT$239, $E48)=\"\", BS49, INDEX('Capital base input'!BT$190:BT$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BU$190:BU$239, $E48)=\"\", BT49, INDEX('Capital base input'!BU$190:BU$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BV$190:BV$239, $E48)=\"\", BU49, INDEX('Capital base input'!BV$190:BV$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BW$190:BW$239, $E48)=\"\", BV49, INDEX('Capital base input'!BW$190:BW$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BX$190:BX$239, $E48)=\"\", BW49, INDEX('Capital base input'!BX$190:BX$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BY$190:BY$239, $E48)=\"\", BX49, INDEX('Capital base input'!BY$190:BY$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!BZ$190:BZ$239, $E48)=\"\", BY49, INDEX('Capital base input'!BZ$190:BZ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CA$190:CA$239, $E48)=\"\", BZ49, INDEX('Capital base input'!CA$190:CA$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CB$190:CB$239, $E48)=\"\", CA49, INDEX('Capital base input'!CB$190:CB$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CC$190:CC$239, $E48)=\"\", CB49, INDEX('Capital base input'!CC$190:CC$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CD$190:CD$239, $E48)=\"\", CC49, INDEX('Capital base input'!CD$190:CD$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CE$190:CE$239, $E48)=\"\", CD49, INDEX('Capital base input'!CE$190:CE$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CF$190:CF$239, $E48)=\"\", CE49, INDEX('Capital base input'!CF$190:CF$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CG$190:CG$239, $E48)=\"\", CF49, INDEX('Capital base input'!CG$190:CG$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CH$190:CH$239, $E48)=\"\", CG49, INDEX('Capital base input'!CH$190:CH$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CI$190:CI$239, $E48)=\"\", CH49, INDEX('Capital base input'!CI$190:CI$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CJ$190:CJ$239, $E48)=\"\", CI49, INDEX('Capital base input'!CJ$190:CJ$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CK$190:CK$239, $E48)=\"\", CJ49, INDEX('Capital base input'!CK$190:CK$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CL$190:CL$239, $E48)=\"\", CK49, INDEX('Capital base input'!CL$190:CL$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CM$190:CM$239, $E48)=\"\", CL49, INDEX('Capital base input'!CM$190:CM$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CN$190:CN$239, $E48)=\"\", CM49, INDEX('Capital base input'!CN$190:CN$239, $E48))","v":60},{"$f":"IF(INDEX('Capital base input'!CO$190:CO$239, $E48)=\"\", CN49, INDEX('Capital base input'!CO$190:CO$239, $E48))","v":60}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$350:$G$399, $E48)/INDEX(CPI, 'Capital base input'!H$5+2)*INDEX(nvanillaWACC, 'Capital base input'!H$5+2)","v":2.8356583089967269},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$350:H$399, $E48)/'Capital base input'!H$15*(INDEX(rvanillaWACC, 'Capital base input'!I$5+2)/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$350:I$399, $E48)/'Capital base input'!I$15*(INDEX(rvanillaWACC, 'Capital base input'!J$5+2)/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$350:J$399, $E48)/'Capital base input'!J$15*(INDEX(rvanillaWACC, 'Capital base input'!K$5+2)/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$350:K$399, $E48)/'Capital base input'!K$15*(INDEX(rvanillaWACC, 'Capital base input'!L$5+2)/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$350:L$399, $E48)/'Capital base input'!L$15*(INDEX(rvanillaWACC, 'Capital base input'!M$5+2)/'Capital base input'!L$20-1))","v":1.2910830042017936},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$350:M$399, $E48)/'Capital base input'!M$15*(INDEX(rvanillaWACC, 'Capital base input'!N$5+2)/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$350:N$399, $E48)/'Capital base input'!N$15*(INDEX(rvanillaWACC, 'Capital base input'!O$5+2)/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$350:O$399, $E48)/'Capital base input'!O$15*(INDEX(rvanillaWACC, 'Capital base input'!P$5+2)/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$350:P$399, $E48)/'Capital base input'!P$15*(INDEX(rvanillaWACC, 'Capital base input'!Q$5+2)/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$350:Q$399, $E48)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, 'Capital base input'!R$5+2)/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$350:R$399, $E48)/'Capital base input'!R$15*(INDEX(rvanillaWACC, 'Capital base input'!S$5+2)/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$350:S$399, $E48)/'Capital base input'!S$15*(INDEX(rvanillaWACC, 'Capital base input'!T$5+2)/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$350:T$399, $E48)/'Capital base input'!T$15*(INDEX(rvanillaWACC, 'Capital base input'!U$5+2)/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$350:U$399, $E48)/'Capital base input'!U$15*(INDEX(rvanillaWACC, 'Capital base input'!V$5+2)/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$350:V$399, $E48)/'Capital base input'!V$15*(INDEX(rvanillaWACC, 'Capital base input'!W$5+2)/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$350:W$399, $E48)/'Capital base input'!W$15*(INDEX(rvanillaWACC, 'Capital base input'!X$5+2)/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$350:X$399, $E48)/'Capital base input'!X$15*(INDEX(rvanillaWACC, 'Capital base input'!Y$5+2)/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$350:Y$399, $E48)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, 'Capital base input'!Z$5+2)/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$350:Z$399, $E48)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, 'Capital base input'!AA$5+2)/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$350:AA$399, $E48)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, 'Capital base input'!AB$5+2)/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$350:AB$399, $E48)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, 'Capital base input'!AC$5+2)/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$350:AC$399, $E48)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, 'Capital base input'!AD$5+2)/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$350:AD$399, $E48)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, 'Capital base input'!AE$5+2)/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$350:AE$399, $E48)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, 'Capital base input'!AF$5+2)/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$350:AF$399, $E48)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, 'Capital base input'!AG$5+2)/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$350:AG$399, $E48)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, 'Capital base input'!AH$5+2)/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$350:AH$399, $E48)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, 'Capital base input'!AI$5+2)/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$350:AI$399, $E48)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, 'Capital base input'!AJ$5+2)/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$350:AJ$399, $E48)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, 'Capital base input'!AK$5+2)/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$350:AK$399, $E48)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, 'Capital base input'!AL$5+2)/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$350:AL$399, $E48)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, 'Capital base input'!AM$5+2)/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$350:AM$399, $E48)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, 'Capital base input'!AN$5+2)/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$350:AN$399, $E48)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, 'Capital base input'!AO$5+2)/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$350:AO$399, $E48)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, 'Capital base input'!AP$5+2)/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$350:AP$399, $E48)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, 'Capital base input'!AQ$5+2)/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$350:AQ$399, $E48)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, 'Capital base input'!AR$5+2)/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$350:AR$399, $E48)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, 'Capital base input'!AS$5+2)/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$350:AS$399, $E48)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, 'Capital base input'!AT$5+2)/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$350:AT$399, $E48)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, 'Capital base input'!AU$5+2)/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$350:AU$399, $E48)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, 'Capital base input'!AV$5+2)/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$350:AV$399, $E48)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, 'Capital base input'!AW$5+2)/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$350:AW$399, $E48)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, 'Capital base input'!AX$5+2)/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$350:AX$399, $E48)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, 'Capital base input'!AY$5+2)/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$350:AY$399, $E48)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, 'Capital base input'!AZ$5+2)/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$350:AZ$399, $E48)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, 'Capital base input'!BA$5+2)/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$350:BA$399, $E48)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, 'Capital base input'!BB$5+2)/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$350:BB$399, $E48)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, 'Capital base input'!BC$5+2)/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$350:BC$399, $E48)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, 'Capital base input'!BD$5+2)/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$350:BD$399, $E48)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, 'Capital base input'!BE$5+2)/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$350:BE$399, $E48)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, 'Capital base input'!BF$5+2)/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$350:BF$399, $E48)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, 'Capital base input'!BG$5+2)/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$350:BG$399, $E48)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, 'Capital base input'!BH$5+2)/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$350:BH$399, $E48)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, 'Capital base input'!BI$5+2)/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$350:BI$399, $E48)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, 'Capital base input'!BJ$5+2)/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$350:BJ$399, $E48)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, 'Capital base input'!BK$5+2)/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$350:BK$399, $E48)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, 'Capital base input'!BL$5+2)/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$350:BL$399, $E48)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, 'Capital base input'!BM$5+2)/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$350:BM$399, $E48)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, 'Capital base input'!BN$5+2)/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$350:BN$399, $E48)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, 'Capital base input'!BO$5+2)/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$350:BO$399, $E48)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, 'Capital base input'!BP$5+2)/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$350:BP$399, $E48)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, 'Capital base input'!BQ$5+2)/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$350:BQ$399, $E48)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, 'Capital base input'!BR$5+2)/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$350:BR$399, $E48)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, 'Capital base input'!BS$5+2)/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$350:BS$399, $E48)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, 'Capital base input'!BT$5+2)/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$350:BT$399, $E48)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, 'Capital base input'!BU$5+2)/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$350:BU$399, $E48)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, 'Capital base input'!BV$5+2)/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$350:BV$399, $E48)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, 'Capital base input'!BW$5+2)/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$350:BW$399, $E48)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, 'Capital base input'!BX$5+2)/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$350:BX$399, $E48)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, 'Capital base input'!BY$5+2)/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$350:BY$399, $E48)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, 'Capital base input'!BZ$5+2)/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$350:BZ$399, $E48)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, 'Capital base input'!CA$5+2)/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$350:CA$399, $E48)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, 'Capital base input'!CB$5+2)/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$350:CB$399, $E48)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, 'Capital base input'!CC$5+2)/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$350:CC$399, $E48)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, 'Capital base input'!CD$5+2)/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$350:CD$399, $E48)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, 'Capital base input'!CE$5+2)/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$350:CE$399, $E48)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, 'Capital base input'!CF$5+2)/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$350:CF$399, $E48)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, 'Capital base input'!CG$5+2)/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$350:CG$399, $E48)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, 'Capital base input'!CH$5+2)/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$350:CH$399, $E48)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, 'Capital base input'!CI$5+2)/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$350:CI$399, $E48)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, 'Capital base input'!CJ$5+2)/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$350:CJ$399, $E48)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, 'Capital base input'!CK$5+2)/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$350:CK$399, $E48)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, 'Capital base input'!CL$5+2)/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$350:CL$399, $E48)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, 'Capital base input'!CM$5+2)/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$350:CM$399, $E48)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, 'Capital base input'!CN$5+2)/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$350:CN$399, $E48)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, 'Capital base input'!CO$5+2)/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$350:CO$399, $E48)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, 'Capital base input'!CP$5+2)/'Capital base input'!CO$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G50<>0, IF(G49<>\"n/a\", INDEX('Capital base input'!$G$190:$G$239, $E48)-'Capital base input'!$H$11, \"n/a\"), 0)","v":27.454012413475702},{"$f":"IF(H50<>0, IF(H49<>\"n/a\", H49-ROUNDDOWN('Capital base input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I50<>0, IF(I49<>\"n/a\", I49-ROUNDDOWN('Capital base input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J50<>0, IF(J49<>\"n/a\", J49-ROUNDDOWN('Capital base input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K50<>0, IF(K49<>\"n/a\", K49-ROUNDDOWN('Capital base input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L50<>0, IF(L49<>\"n/a\", L49-ROUNDDOWN('Capital base input'!M$11, 0), \"n/a\"), 0)","v":55},{"$f":"IF(M50<>0, IF(M49<>\"n/a\", M49-ROUNDDOWN('Capital base input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N50<>0, IF(N49<>\"n/a\", N49-ROUNDDOWN('Capital base input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O50<>0, IF(O49<>\"n/a\", O49-ROUNDDOWN('Capital base input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P50<>0, IF(P49<>\"n/a\", P49-ROUNDDOWN('Capital base input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q50<>0, IF(Q49<>\"n/a\", Q49-ROUNDDOWN('Capital base input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R50<>0, IF(R49<>\"n/a\", R49-ROUNDDOWN('Capital base input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S50<>0, IF(S49<>\"n/a\", S49-ROUNDDOWN('Capital base input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T50<>0, IF(T49<>\"n/a\", T49-ROUNDDOWN('Capital base input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U50<>0, IF(U49<>\"n/a\", U49-ROUNDDOWN('Capital base input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V50<>0, IF(V49<>\"n/a\", V49-ROUNDDOWN('Capital base input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W50<>0, IF(W49<>\"n/a\", W49-ROUNDDOWN('Capital base input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X50<>0, IF(X49<>\"n/a\", X49-ROUNDDOWN('Capital base input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y50<>0, IF(Y49<>\"n/a\", Y49-ROUNDDOWN('Capital base input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z50<>0, IF(Z49<>\"n/a\", Z49-ROUNDDOWN('Capital base input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA50<>0, IF(AA49<>\"n/a\", AA49-ROUNDDOWN('Capital base input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB50<>0, IF(AB49<>\"n/a\", AB49-ROUNDDOWN('Capital base input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC50<>0, IF(AC49<>\"n/a\", AC49-ROUNDDOWN('Capital base input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD50<>0, IF(AD49<>\"n/a\", AD49-ROUNDDOWN('Capital base input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE50<>0, IF(AE49<>\"n/a\", AE49-ROUNDDOWN('Capital base input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF50<>0, IF(AF49<>\"n/a\", AF49-ROUNDDOWN('Capital base input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG50<>0, IF(AG49<>\"n/a\", AG49-ROUNDDOWN('Capital base input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH50<>0, IF(AH49<>\"n/a\", AH49-ROUNDDOWN('Capital base input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI50<>0, IF(AI49<>\"n/a\", AI49-ROUNDDOWN('Capital base input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ50<>0, IF(AJ49<>\"n/a\", AJ49-ROUNDDOWN('Capital base input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK50<>0, IF(AK49<>\"n/a\", AK49-ROUNDDOWN('Capital base input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL50<>0, IF(AL49<>\"n/a\", AL49-ROUNDDOWN('Capital base input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM50<>0, IF(AM49<>\"n/a\", AM49-ROUNDDOWN('Capital base input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN50<>0, IF(AN49<>\"n/a\", AN49-ROUNDDOWN('Capital base input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO50<>0, IF(AO49<>\"n/a\", AO49-ROUNDDOWN('Capital base input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP50<>0, IF(AP49<>\"n/a\", AP49-ROUNDDOWN('Capital base input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ50<>0, IF(AQ49<>\"n/a\", AQ49-ROUNDDOWN('Capital base input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR50<>0, IF(AR49<>\"n/a\", AR49-ROUNDDOWN('Capital base input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS50<>0, IF(AS49<>\"n/a\", AS49-ROUNDDOWN('Capital base input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT50<>0, IF(AT49<>\"n/a\", AT49-ROUNDDOWN('Capital base input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU50<>0, IF(AU49<>\"n/a\", AU49-ROUNDDOWN('Capital base input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV50<>0, IF(AV49<>\"n/a\", AV49-ROUNDDOWN('Capital base input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW50<>0, IF(AW49<>\"n/a\", AW49-ROUNDDOWN('Capital base input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX50<>0, IF(AX49<>\"n/a\", AX49-ROUNDDOWN('Capital base input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY50<>0, IF(AY49<>\"n/a\", AY49-ROUNDDOWN('Capital base input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ50<>0, IF(AZ49<>\"n/a\", AZ49-ROUNDDOWN('Capital base input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA50<>0, IF(BA49<>\"n/a\", BA49-ROUNDDOWN('Capital base input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB50<>0, IF(BB49<>\"n/a\", BB49-ROUNDDOWN('Capital base input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC50<>0, IF(BC49<>\"n/a\", BC49-ROUNDDOWN('Capital base input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD50<>0, IF(BD49<>\"n/a\", BD49-ROUNDDOWN('Capital base input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE50<>0, IF(BE49<>\"n/a\", BE49-ROUNDDOWN('Capital base input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF50<>0, IF(BF49<>\"n/a\", BF49-ROUNDDOWN('Capital base input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG50<>0, IF(BG49<>\"n/a\", BG49-ROUNDDOWN('Capital base input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH50<>0, IF(BH49<>\"n/a\", BH49-ROUNDDOWN('Capital base input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI50<>0, IF(BI49<>\"n/a\", BI49-ROUNDDOWN('Capital base input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ50<>0, IF(BJ49<>\"n/a\", BJ49-ROUNDDOWN('Capital base input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK50<>0, IF(BK49<>\"n/a\", BK49-ROUNDDOWN('Capital base input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL50<>0, IF(BL49<>\"n/a\", BL49-ROUNDDOWN('Capital base input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM50<>0, IF(BM49<>\"n/a\", BM49-ROUNDDOWN('Capital base input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN50<>0, IF(BN49<>\"n/a\", BN49-ROUNDDOWN('Capital base input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO50<>0, IF(BO49<>\"n/a\", BO49-ROUNDDOWN('Capital base input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP50<>0, IF(BP49<>\"n/a\", BP49-ROUNDDOWN('Capital base input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ50<>0, IF(BQ49<>\"n/a\", BQ49-ROUNDDOWN('Capital base input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR50<>0, IF(BR49<>\"n/a\", BR49-ROUNDDOWN('Capital base input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS50<>0, IF(BS49<>\"n/a\", BS49-ROUNDDOWN('Capital base input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT50<>0, IF(BT49<>\"n/a\", BT49-ROUNDDOWN('Capital base input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU50<>0, IF(BU49<>\"n/a\", BU49-ROUNDDOWN('Capital base input'!BV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BV50<>0, IF(BV49<>\"n/a\", BV49-ROUNDDOWN('Capital base input'!BW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BW50<>0, IF(BW49<>\"n/a\", BW49-ROUNDDOWN('Capital base input'!BX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BX50<>0, IF(BX49<>\"n/a\", BX49-ROUNDDOWN('Capital base input'!BY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BY50<>0, IF(BY49<>\"n/a\", BY49-ROUNDDOWN('Capital base input'!BZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BZ50<>0, IF(BZ49<>\"n/a\", BZ49-ROUNDDOWN('Capital base input'!CA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CA50<>0, IF(CA49<>\"n/a\", CA49-ROUNDDOWN('Capital base input'!CB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CB50<>0, IF(CB49<>\"n/a\", CB49-ROUNDDOWN('Capital base input'!CC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CC50<>0, IF(CC49<>\"n/a\", CC49-ROUNDDOWN('Capital base input'!CD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CD50<>0, IF(CD49<>\"n/a\", CD49-ROUNDDOWN('Capital base input'!CE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CE50<>0, IF(CE49<>\"n/a\", CE49-ROUNDDOWN('Capital base input'!CF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CF50<>0, IF(CF49<>\"n/a\", CF49-ROUNDDOWN('Capital base input'!CG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CG50<>0, IF(CG49<>\"n/a\", CG49-ROUNDDOWN('Capital base input'!CH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CH50<>0, IF(CH49<>\"n/a\", CH49-ROUNDDOWN('Capital base input'!CI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CI50<>0, IF(CI49<>\"n/a\", CI49-ROUNDDOWN('Capital base input'!CJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CJ50<>0, IF(CJ49<>\"n/a\", CJ49-ROUNDDOWN('Capital base input'!CK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CK50<>0, IF(CK49<>\"n/a\", CK49-ROUNDDOWN('Capital base input'!CL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CL50<>0, IF(CL49<>\"n/a\", CL49-ROUNDDOWN('Capital base input'!CM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CM50<>0, IF(CM49<>\"n/a\", CM49-ROUNDDOWN('Capital base input'!CN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CN50<>0, IF(CN49<>\"n/a\", CN49-ROUNDDOWN('Capital base input'!CO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CO50<>0, IF(CO49<>\"n/a\", CO49-ROUNDDOWN('Capital base input'!CP$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$243:H$292, $E48)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$243:I$292, $E48)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$243:J$292, $E48)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$243:K$292, $E48)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$243:L$292, $E48)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$243:M$292, $E48)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$243:N$292, $E48)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$243:O$292, $E48)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$243:P$292, $E48)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$243:Q$292, $E48)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$243:R$292, $E48)/'Capital base input'!R$15","v":-86.193176117120032},{"$f":"INDEX('Capital base input'!S$243:S$292, $E48)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$243:T$292, $E48)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$243:U$292, $E48)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$243:V$292, $E48)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$243:W$292, $E48)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$243:X$292, $E48)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$243:Y$292, $E48)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$243:Z$292, $E48)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$243:AA$292, $E48)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$243:AB$292, $E48)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$243:AC$292, $E48)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$243:AD$292, $E48)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$243:AE$292, $E48)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$243:AF$292, $E48)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$243:AG$292, $E48)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$243:AH$292, $E48)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$243:AI$292, $E48)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$243:AJ$292, $E48)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$243:AK$292, $E48)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$243:AL$292, $E48)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$243:AM$292, $E48)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$243:AN$292, $E48)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$243:AO$292, $E48)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$243:AP$292, $E48)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$243:AQ$292, $E48)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$243:AR$292, $E48)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$243:AS$292, $E48)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$243:AT$292, $E48)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$243:AU$292, $E48)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$243:AV$292, $E48)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$243:AW$292, $E48)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$243:AX$292, $E48)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$243:AY$292, $E48)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$243:AZ$292, $E48)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$243:BA$292, $E48)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$243:BB$292, $E48)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$243:BC$292, $E48)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$243:BD$292, $E48)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$243:BE$292, $E48)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$243:BF$292, $E48)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$243:BG$292, $E48)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$243:BH$292, $E48)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$243:BI$292, $E48)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$243:BJ$292, $E48)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$243:BK$292, $E48)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$243:BL$292, $E48)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$243:BM$292, $E48)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$243:BN$292, $E48)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$243:BO$292, $E48)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$243:BP$292, $E48)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$243:BQ$292, $E48)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$243:BR$292, $E48)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$243:BS$292, $E48)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$243:BT$292, $E48)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$243:BU$292, $E48)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$243:BV$292, $E48)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$243:BW$292, $E48)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$243:BX$292, $E48)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$243:BY$292, $E48)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$243:BZ$292, $E48)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$243:CA$292, $E48)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$243:CB$292, $E48)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$243:CC$292, $E48)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$243:CD$292, $E48)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$243:CE$292, $E48)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$243:CF$292, $E48)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$243:CG$292, $E48)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$243:CH$292, $E48)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$243:CI$292, $E48)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$243:CJ$292, $E48)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$243:CK$292, $E48)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$243:CL$292, $E48)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$243:CM$292, $E48)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$243:CN$292, $E48)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$243:CO$292, $E48)/'Capital base input'!CO$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$297:H$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!I$297:I$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!J$297:J$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!K$297:K$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!L$297:L$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!M$297:M$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!N$297:N$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!O$297:O$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!P$297:P$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!Q$297:Q$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!R$297:R$346, $E48)","v":49.725579558930434},{"$f":"INDEX('Capital base input'!S$297:S$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!T$297:T$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!U$297:U$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!V$297:V$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!W$297:W$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!X$297:X$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!Y$297:Y$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!Z$297:Z$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AA$297:AA$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AB$297:AB$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AC$297:AC$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AD$297:AD$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AE$297:AE$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AF$297:AF$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AG$297:AG$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AH$297:AH$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AI$297:AI$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AJ$297:AJ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AK$297:AK$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AL$297:AL$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AM$297:AM$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AN$297:AN$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AO$297:AO$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AP$297:AP$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AQ$297:AQ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AR$297:AR$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AS$297:AS$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AT$297:AT$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AU$297:AU$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AV$297:AV$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AW$297:AW$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AX$297:AX$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AY$297:AY$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!AZ$297:AZ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BA$297:BA$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BB$297:BB$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BC$297:BC$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BD$297:BD$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BE$297:BE$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BF$297:BF$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BG$297:BG$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BH$297:BH$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BI$297:BI$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BJ$297:BJ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BK$297:BK$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BL$297:BL$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BM$297:BM$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BN$297:BN$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BO$297:BO$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BP$297:BP$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BQ$297:BQ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BR$297:BR$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BS$297:BS$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BT$297:BT$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BU$297:BU$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BV$297:BV$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BW$297:BW$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BX$297:BX$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BY$297:BY$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!BZ$297:BZ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CA$297:CA$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CB$297:CB$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CC$297:CC$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CD$297:CD$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CE$297:CE$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CF$297:CF$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CG$297:CG$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CH$297:CH$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CI$297:CI$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CJ$297:CJ$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CK$297:CK$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CL$297:CL$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CM$297:CM$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CN$297:CN$346, $E48)","v":0},{"$f":"INDEX('Capital base input'!CO$297:CO$346, $E48)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP($E56, 0)","v":0},0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>H$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:G56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-G$5>H$5-G$5, (H$5-G$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>I$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:H56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-H$5>I$5-H$5, (I$5-H$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>J$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:I56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-I$5>J$5-I$5, (J$5-I$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>K$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:J56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-J$5>K$5-J$5, (K$5-J$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>L$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:K56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-K$5>L$5-K$5, (L$5-K$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>M$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:L56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-L$5>M$5-L$5, (M$5-L$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>N$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:M56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-M$5>N$5-M$5, (N$5-M$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>O$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:N56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-N$5>O$5-N$5, (O$5-N$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>P$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:O56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-O$5>P$5-O$5, (P$5-O$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>Q$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:P56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>R$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:Q56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":9.2872076028702182},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>S$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:R56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-R$5>S$5-R$5, (S$5-R$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>T$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:S56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-S$5>T$5-S$5, (T$5-S$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>U$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:T56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-T$5>U$5-T$5, (U$5-T$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>V$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:U56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-U$5>V$5-U$5, (V$5-U$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>W$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:V56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-V$5>W$5-V$5, (W$5-V$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>X$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:W56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-W$5>X$5-W$5, (X$5-W$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>Y$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:X56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>Z$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:Y56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AA$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:Z56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AB$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AA56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AC$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AB56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AD$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AC56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AE$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AD56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AF$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AE56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AG$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AF56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AH$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AG56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AI$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AH56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AJ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AI56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AK$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AJ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AL$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AK56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AM$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AL56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":18.574415205740436},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AN$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AM56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":17.720222679328344},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AO$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AN56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AP$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AO56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AQ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AP56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AR$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AQ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AS$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AR56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AT$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AS56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AU$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AT56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AV$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AU56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AW$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AV56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AX$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AW56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AY$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AX56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>AZ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AY56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BA$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:AZ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BB$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BA56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BC$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BB56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BD$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BC56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BE$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BD56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BF$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BE56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BG$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BF56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BH$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BG56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BI$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BH56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BJ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BI56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BK$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BJ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BL$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BK56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BM$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BL56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BN$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BM56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BO$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BN56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BP$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BO56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BQ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BP56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BR$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BQ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BS$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BR56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BT$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BS56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BU$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BT56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BV$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BU56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BW$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BV56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BX$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BW56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BY$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BX56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>BZ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BY56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CA$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:BZ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CB$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CA56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CC$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CB56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CD$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CC56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CE$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CD56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CF$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CE56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CG$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CF56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CH$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CG56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CI$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CH56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CJ$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CI56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CK$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CJ56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CL$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CK56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CM$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CL56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CN$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CM56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G49, -$D56, $D56)=\"n/a\",0,(IF(OFFSET($G49,-$D56,$D56)+$E56>CO$5,IFERROR((OFFSET($G48,-$D56,$D56)/(OFFSET($G49,-$D56,$D56))),0),(OFFSET($G48,-$D56,$D56)-SUM($G56:CN56))))*IF(OFFSET($G49,-$D56,$D56)+$E56-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"$D56+1","v":1},{"$f":"E56+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D57)","v":"Depreciation of net capex 2013"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G50, -$E57, $E57)=\"n/a\",0,IF(OFFSET($G50,-$E57,$E57)+$E57>H$5,IFERROR(((OFFSET($G49,-$E57,$E57)*0.5)/(OFFSET($G50,-$E57,$E57))),0),((OFFSET($G49,-$E57,$E57)*0.5)-SUM($G57:G57)))), \"\")","v":""},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>I$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:H57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-H$5>I$5-H$5, (I$5-H$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>J$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:I57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>K$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:J57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>L$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:K57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>M$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:L57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>N$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:M57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>O$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:N57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>P$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:O57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>Q$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:P57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>R$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:Q57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.23546508341685207},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>S$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:R57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>T$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:S57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>U$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:T57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>V$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:U57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>W$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:V57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>X$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:W57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>Y$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:X57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>Z$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:Y57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AA$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:Z57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AB$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AA57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AC$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AB57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AD$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AC57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AE$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AD57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AF$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AE57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AG$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AF57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AH$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AG57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AI$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AH57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AJ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AI57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AK$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AJ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AL$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AK57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AM$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AL57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AN$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AM57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AO$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AN57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AP$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AO57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AQ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AP57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AR$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AQ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AS$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AR57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AT$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AS57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AU$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AT57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AV$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AU57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AW$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AV57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AX$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AW57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AY$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AX57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>AZ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AY57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BA$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:AZ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BB$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BA57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BC$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BB57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BD$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BC57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BE$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BD57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BF$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BE57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BG$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BF57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BH$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BG57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BI$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BH57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BJ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BI57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BK$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BJ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BL$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BK57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BM$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BL57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BN$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BM57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BO$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BN57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BP$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BO57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.47093016683370414},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BQ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BP57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.23546508341688366},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BR$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BQ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BS$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BR57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BT$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BS57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BU$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BT57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BV$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BU57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BW$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BV57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BX$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BW57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BY$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BX57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>BZ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BY57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CA$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:BZ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CB$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CA57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CC$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CB57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CD$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CC57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CE$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CD57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CF$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CE57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CG$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CF57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CH$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CG57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CI$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CH57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CJ$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CI57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CK$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CJ57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CL$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CK57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CM$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CL57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CN$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CM57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G50, -$D57, $D57)=\"n/a\",0,(IF(OFFSET($G50,-$D57,$D57)+$E57>CO$5,IFERROR((OFFSET($G49,-$D57,$D57)/(OFFSET($G50,-$D57,$D57))),0),(OFFSET($G49,-$D57,$D57)-SUM($G57:CN57))))*IF(OFFSET($G50,-$D57,$D57)+$E57-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,2,{"$f":"E57+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D58)","v":"Depreciation of net capex 2014"},null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G51, -$E58, $E58)=\"n/a\",0,IF(OFFSET($G51,-$E58,$E58)+$E58>I$5,IFERROR(((OFFSET($G50,-$E58,$E58)*0.5)/(OFFSET($G51,-$E58,$E58))),0),((OFFSET($G50,-$E58,$E58)*0.5)-SUM($G58:H58)))), \"\")","v":""},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>J$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:I58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>K$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:J58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>L$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:K58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>M$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:L58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>N$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:M58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>O$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:N58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>P$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:O58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>Q$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:P58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>R$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:Q58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.20320377690827324},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>S$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:R58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>T$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:S58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>U$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:T58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>V$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:U58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>W$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:V58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>X$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:W58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>Y$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:X58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>Z$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:Y58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AA$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:Z58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AB$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AA58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AC$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AB58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AD$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AC58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AE$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AD58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AF$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AE58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AG$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AF58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AH$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AG58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AI$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AH58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AJ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AI58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AK$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AJ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AL$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AK58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AM$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AL58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AN$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AM58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AO$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AN58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AP$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AO58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AQ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AP58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AR$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AQ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AS$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AR58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AT$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AS58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AU$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AT58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AV$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AU58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AW$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AV58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AX$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AW58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AY$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AX58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>AZ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AY58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BA$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:AZ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BB$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BA58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BC$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BB58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BD$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BC58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BE$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BD58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BF$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BE58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BG$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BF58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BH$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BG58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BI$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BH58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BJ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BI58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BK$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BJ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BL$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BK58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BM$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BL58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BN$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BM58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BO$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BN58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BP$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BO58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BQ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BP58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.40640755381654647},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BR$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BQ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.20320377690828906},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BS$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BR58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BT$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BS58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BU$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BT58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BV$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BU58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BW$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BV58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BX$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BW58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BY$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BX58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>BZ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BY58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CA$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:BZ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CB$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CA58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CC$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CB58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CD$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CC58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CE$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CD58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CF$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CE58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CG$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CF58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CH$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CG58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CI$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CH58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CJ$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CI58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CK$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CJ58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CL$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CK58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CM$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CL58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CN$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CM58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G51, -$D58, $D58)=\"n/a\",0,(IF(OFFSET($G51,-$D58,$D58)+$E58>CO$5,IFERROR((OFFSET($G50,-$D58,$D58)/(OFFSET($G51,-$D58,$D58))),0),(OFFSET($G50,-$D58,$D58)-SUM($G58:CN58))))*IF(OFFSET($G51,-$D58,$D58)+$E58-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,3,{"$f":"E58+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D59)","v":"Depreciation of net capex 2015"},null,null,null,{"$f":"IF('Capital base input'!J$22=\"No\",IF(OFFSET($G52, -$E59, $E59)=\"n/a\",0,IF(OFFSET($G52,-$E59,$E59)+$E59>J$5,IFERROR(((OFFSET($G51,-$E59,$E59)*0.5)/(OFFSET($G52,-$E59,$E59))),0),((OFFSET($G51,-$E59,$E59)*0.5)-SUM($G59:I59)))), \"\")","v":""},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>K$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:J59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>L$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:K59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>M$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:L59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>N$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:M59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>O$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:N59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>P$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:O59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>Q$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:P59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>R$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:Q59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.26034984382992793},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>S$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:R59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>T$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:S59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>U$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:T59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>V$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:U59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>W$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:V59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>X$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:W59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>Y$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:X59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>Z$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:Y59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AA$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:Z59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AB$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AA59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AC$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AB59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AD$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AC59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AE$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AD59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AF$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AE59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AG$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AF59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AH$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AG59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AI$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AH59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AJ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AI59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AK$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AJ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AL$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AK59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AM$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AL59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AN$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AM59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AO$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AN59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AP$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AO59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AQ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AP59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AR$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AQ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AS$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AR59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AT$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AS59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AU$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AT59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AV$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AU59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AW$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AV59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AX$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AW59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AY$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AX59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>AZ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AY59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BA$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:AZ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BB$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BA59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BC$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BB59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BD$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BC59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BE$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BD59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BF$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BE59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BG$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BF59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BH$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BG59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BI$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BH59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BJ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BI59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BK$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BJ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BL$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BK59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BM$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BL59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BN$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BM59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BO$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BN59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BP$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BO59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BQ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BP59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BR$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BQ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.52069968765985586},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BS$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BR59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0.26034984382989279},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BT$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BS59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BU$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BT59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BV$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BU59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BW$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BV59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BX$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BW59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BY$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BX59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>BZ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BY59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CA$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:BZ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CB$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CA59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CC$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CB59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CD$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CC59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CE$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CD59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CF$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CE59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CG$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CF59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CH$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CG59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CI$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CH59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CJ$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CI59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CK$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CJ59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CL$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CK59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CM$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CL59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CN$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CM59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G52, -$D59, $D59)=\"n/a\",0,(IF(OFFSET($G52,-$D59,$D59)+$E59>CO$5,IFERROR((OFFSET($G51,-$D59,$D59)/(OFFSET($G52,-$D59,$D59))),0),(OFFSET($G51,-$D59,$D59)-SUM($G59:CN59))))*IF(OFFSET($G52,-$D59,$D59)+$E59-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,4,{"$f":"E59+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D60)","v":"Depreciation of net capex 2016"},null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G53, -$E60, $E60)=\"n/a\",0,IF(OFFSET($G53,-$E60,$E60)+$E60>K$5,IFERROR(((OFFSET($G52,-$E60,$E60)*0.5)/(OFFSET($G53,-$E60,$E60))),0),((OFFSET($G52,-$E60,$E60)*0.5)-SUM($G60:J60)))), \"\")","v":""},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>L$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:K60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>M$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:L60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>N$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:M60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>O$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:N60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>P$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:O60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>Q$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:P60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>R$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:Q60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.16636168651447594},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>S$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:R60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>T$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:S60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>U$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:T60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>V$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:U60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>W$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:V60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>X$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:W60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>Y$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:X60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>Z$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:Y60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AA$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:Z60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AB$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AA60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AC$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AB60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AD$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AC60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AE$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AD60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AF$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AE60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AG$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AF60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AH$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AG60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AI$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AH60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AJ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AI60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AK$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AJ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AL$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AK60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AM$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AL60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AN$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AM60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AO$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AN60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AP$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AO60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AQ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AP60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AR$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AQ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AS$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AR60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AT$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AS60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AU$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AT60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AV$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AU60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AW$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AV60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AX$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AW60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AY$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AX60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>AZ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AY60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BA$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:AZ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BB$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BA60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BC$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BB60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BD$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BC60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BE$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BD60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BF$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BE60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BG$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BF60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BH$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BG60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BI$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BH60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BJ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BI60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BK$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BJ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BL$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BK60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BM$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BL60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BN$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BM60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BO$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BN60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BP$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BO60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BQ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BP60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BR$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BQ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BS$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BR60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0.33272337302895189},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BT$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BS60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0.16636168651448813},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BU$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BT60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BV$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BU60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BW$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BV60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BX$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BW60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BY$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BX60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>BZ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BY60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CA$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:BZ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CB$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CA60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CC$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CB60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CD$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CC60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CE$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CD60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CF$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CE60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CG$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CF60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CH$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CG60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CI$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CH60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CJ$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CI60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CK$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CJ60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CL$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CK60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CM$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CL60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CN$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CM60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G53, -$D60, $D60)=\"n/a\",0,(IF(OFFSET($G53,-$D60,$D60)+$E60>CO$5,IFERROR((OFFSET($G52,-$D60,$D60)/(OFFSET($G53,-$D60,$D60))),0),(OFFSET($G52,-$D60,$D60)-SUM($G60:CN60))))*IF(OFFSET($G53,-$D60,$D60)+$E60-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,5,{"$f":"E60+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D61)","v":"Depreciation of net capex 2017"},null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G54, -$E61, $E61)=\"n/a\",0,IF(OFFSET($G54,-$E61,$E61)+$E61>L$5,IFERROR(((OFFSET($G53,-$E61,$E61)*0.5)/(OFFSET($G54,-$E61,$E61))),0),((OFFSET($G53,-$E61,$E61)*0.5)-SUM($G61:K61)))), \"\")","v":""},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>M$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:L61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>N$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:M61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>O$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:N61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>P$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:O61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>Q$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:P61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>R$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:Q61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.231183265813589},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>S$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:R61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>T$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:S61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>U$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:T61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>V$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:U61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>W$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:V61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>X$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:W61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>Y$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:X61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>Z$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:Y61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AA$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:Z61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AB$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AA61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AC$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AB61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AD$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AC61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AE$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AD61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AF$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AE61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AG$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AF61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AH$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AG61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AI$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AH61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AJ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AI61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AK$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AJ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AL$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AK61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AM$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AL61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AN$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AM61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AO$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AN61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AP$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AO61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AQ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AP61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AR$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AQ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AS$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AR61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AT$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AS61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AU$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AT61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AV$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AU61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AW$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AV61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AX$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AW61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AY$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AX61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>AZ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AY61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BA$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:AZ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BB$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BA61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BC$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BB61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BD$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BC61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BE$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BD61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BF$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BE61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BG$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BF61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BH$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BG61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BI$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BH61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BJ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BI61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BK$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BJ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BL$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BK61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BM$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BL61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BN$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BM61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BO$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BN61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BP$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BO61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BQ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BP61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BR$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BQ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BS$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BR61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BT$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BS61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0.462366531627178},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BU$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BT61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0.23118326581357707},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BV$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BU61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BW$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BV61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BX$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BW61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BY$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BX61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>BZ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BY61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CA$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:BZ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CB$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CA61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CC$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CB61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CD$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CC61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CE$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CD61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CF$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CE61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CG$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CF61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CH$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CG61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CI$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CH61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CJ$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CI61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CK$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CJ61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CL$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CK61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CM$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CL61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CN$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CM61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G54, -$D61, $D61)=\"n/a\",0,(IF(OFFSET($G54,-$D61,$D61)+$E61>CO$5,IFERROR((OFFSET($G53,-$D61,$D61)/(OFFSET($G54,-$D61,$D61))),0),(OFFSET($G53,-$D61,$D61)-SUM($G61:CN61))))*IF(OFFSET($G54,-$D61,$D61)+$E61-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,6,{"$f":"E61+ 1","v":6},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D62)","v":"Depreciation of net capex 2018"},null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G55, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G55,-$E62,$E62)+$E62>M$5,IFERROR(((OFFSET($G54,-$E62,$E62)*0.5)/(OFFSET($G55,-$E62,$E62))),0),((OFFSET($G54,-$E62,$E62)*0.5)-SUM($G62:L62)))), \"\")","v":""},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>N$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:M62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>O$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:N62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>P$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:O62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>Q$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:P62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>R$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:Q62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.33530185429253273},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>S$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:R62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>T$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:S62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>U$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:T62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>V$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:U62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>W$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:V62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>X$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:W62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>Y$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:X62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>Z$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:Y62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AA$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:Z62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AB$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AA62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AC$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AB62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AD$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AC62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AE$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AD62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AF$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AE62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AG$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AF62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AH$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AG62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AI$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AH62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AJ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AI62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AK$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AJ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AL$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AK62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AM$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AL62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AN$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AM62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AO$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AN62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AP$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AO62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AQ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AP62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AR$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AQ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AS$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AR62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AT$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AS62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AU$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AT62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AV$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AU62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AW$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AV62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AX$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AW62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AY$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AX62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>AZ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AY62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BA$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:AZ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BB$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BA62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BC$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BB62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BD$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BC62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BE$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BD62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BF$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BE62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BG$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BF62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BH$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BG62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BI$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BH62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BJ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BI62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BK$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BJ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BL$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BK62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BM$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BL62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BN$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BM62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BO$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BN62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BP$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BO62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BQ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BP62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BR$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BQ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BS$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BR62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BT$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BS62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BU$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BT62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0.67060370858506546},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BV$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BU62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0.33530185429254544},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BW$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BV62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BX$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BW62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BY$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BX62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>BZ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BY62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CA$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:BZ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CB$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CA62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CC$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CB62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CD$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CC62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CE$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CD62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CF$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CE62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CG$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CF62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CH$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CG62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CI$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CH62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CJ$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CI62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CK$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CJ62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CL$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CK62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CM$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CL62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CN$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CM62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G55, -$D62, $D62)=\"n/a\",0,(IF(OFFSET($G55,-$D62,$D62)+$E62>CO$5,IFERROR((OFFSET($G54,-$D62,$D62)/(OFFSET($G55,-$D62,$D62))),0),(OFFSET($G54,-$D62,$D62)-SUM($G62:CN62))))*IF(OFFSET($G55,-$D62,$D62)+$E62-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"ROUNDUP($E70, 0)","v":5},{"$f":"E61","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,$D69)","v":"Depreciation of t-1 adjustment 2012"},null,null,null,null,null,{"$f":"IF(AND($E70=LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 'Capital base input'!$F$23=\"Yes\"),\nIFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(L$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:K70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(K$5-OFFSET('Capital base input'!$H$11, 0, $D69))>L$5-K$5, L$5-K$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(M$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:L70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(L$5-OFFSET('Capital base input'!$H$11, 0, $D69))>M$5-L$5, M$5-L$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(N$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:M70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(M$5-OFFSET('Capital base input'!$H$11, 0, $D69))>N$5-M$5, N$5-M$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(O$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:N70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(N$5-OFFSET('Capital base input'!$H$11, 0, $D69))>O$5-N$5, O$5-N$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(P$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:O70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(O$5-OFFSET('Capital base input'!$H$11, 0, $D69))>P$5-O$5, P$5-O$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(Q$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:P70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(P$5-OFFSET('Capital base input'!$H$11, 0, $D69))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(R$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:Q70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(Q$5-OFFSET('Capital base input'!$H$11, 0, $D69))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":5.1643786458056208E-2},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(S$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:R70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(R$5-OFFSET('Capital base input'!$H$11, 0, $D69))>S$5-R$5, S$5-R$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(T$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:S70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(S$5-OFFSET('Capital base input'!$H$11, 0, $D69))>T$5-S$5, T$5-S$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(U$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:T70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(T$5-OFFSET('Capital base input'!$H$11, 0, $D69))>U$5-T$5, U$5-T$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(V$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:U70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(U$5-OFFSET('Capital base input'!$H$11, 0, $D69))>V$5-U$5, V$5-U$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(W$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:V70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(V$5-OFFSET('Capital base input'!$H$11, 0, $D69))>W$5-V$5, W$5-V$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(X$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:W70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(W$5-OFFSET('Capital base input'!$H$11, 0, $D69))>X$5-W$5, X$5-W$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(Y$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:X70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(X$5-OFFSET('Capital base input'!$H$11, 0, $D69))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(Z$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:Y70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(Y$5-OFFSET('Capital base input'!$H$11, 0, $D69))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:Z70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(Z$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AA70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AA$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AB70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AB$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AC70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AC$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AD70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AD$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AE70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AE$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AF70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AF$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AG70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AG$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AH70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AH$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AI70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AI$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AJ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AJ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AK70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AK$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AL70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AL$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0.10328757291611242},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AM70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AM$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":9.8537626719748861E-2},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AN70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AN$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AO70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AO$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AP70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AP$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AQ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AQ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AR70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AR$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AS70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AS$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AT70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AT$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AU70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AU$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AV70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AV$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AW70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AW$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AX70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AX$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(AZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AY70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AY$5-OFFSET('Capital base input'!$H$11, 0, $D69))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:AZ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(AZ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BA70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BA$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BB70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BB$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BC70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BC$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BD70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BD$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BE70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BE$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BF70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BF$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BG70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BG$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BH70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BH$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BI70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BI$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BJ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BJ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BK70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BK$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BL70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BL$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BM70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BM$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BN70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BN$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BO70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BO$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BP70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BP$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BQ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BQ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BR70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BR$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BS70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BS$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BT70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BT$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BU70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BU$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BV$5-BU$5, BV$5-BU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BV70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BV$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BW$5-BV$5, BW$5-BV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BW70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BW$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BX$5-BW$5, BX$5-BW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BX70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BX$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BY$5-BX$5, BY$5-BX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(BZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BY70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BY$5-OFFSET('Capital base input'!$H$11, 0, $D69))>BZ$5-BY$5, BZ$5-BY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:BZ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(BZ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CA$5-BZ$5, CA$5-BZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CA70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CA$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CB$5-CA$5, CB$5-CA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CB70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CB$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CC$5-CB$5, CC$5-CB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CC70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CC$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CD$5-CC$5, CD$5-CC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CD70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CD$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CE$5-CD$5, CE$5-CD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CE70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CE$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CF$5-CE$5, CF$5-CE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CF70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CF$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CG$5-CF$5, CG$5-CF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CG70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CG$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CH$5-CG$5, CH$5-CG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CH70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CH$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CI$5-CH$5, CI$5-CH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CI70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CI$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CJ$5-CI$5, CJ$5-CI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CJ70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CJ$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CK$5-CJ$5, CK$5-CJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CK70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CK$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CL$5-CK$5, CL$5-CK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CL70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CL$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CM$5-CL$5, CM$5-CL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CM70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CM$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CN$5-CM$5, CN$5-CM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G50, -$D56, $D69)=0, 0, (IF(CO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D69)), OFFSET('Capital base input'!$H$11, 0, $D69))<OFFSET($G51, -$D56, $D69)+$E69,\nOFFSET($G50, -$D56, $D69)/OFFSET($G51, -$D56, $D69), OFFSET($G50, -$D56, $D69)-SUM($G70:CN70)))\n*IF(OFFSET($G51, -$D56, $D69)+$E69-(CN$5-OFFSET('Capital base input'!$H$11, 0, $D69))>CO$5-CN$5, CO$5-CN$5, 1)), 0)","v":0}]
[null,null,null,7,{"$f":"E103+ 1","v":7},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D104)","v":"Depreciation of net capex 2019"},null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!N$22=\"No\",IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>N$5,IFERROR(((OFFSET($G96,-$E104,$E104)*0.5)/(OFFSET($G97,-$E104,$E104))),0),((OFFSET($G96,-$E104,$E104)*0.5)-SUM($G104:M104)))), \"\")","v":""},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>O$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:N104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>P$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:O104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>Q$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:P104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>R$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:Q104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.24559882614447043},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>S$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:R104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>T$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:S104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>U$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:T104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>V$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:U104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>W$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:V104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>X$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:W104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>Y$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:X104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>Z$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:Y104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AA$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:Z104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AB$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AA104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AC$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AB104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AD$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AC104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AE$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AD104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AF$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AE104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AG$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AF104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AH$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AG104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AI$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AH104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AJ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AI104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AK$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AJ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AL$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AK104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AM$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AL104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AN$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AM104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AO$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AN104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AP$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AO104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AQ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AP104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AR$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AQ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AS$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AR104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AT$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AS104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AU$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AT104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AV$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AU104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AW$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AV104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AX$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AW104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AY$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AX104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>AZ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AY104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BA$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:AZ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BB$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BA104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BC$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BB104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BD$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BC104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BE$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BD104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BF$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BE104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BG$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BF104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BH$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BG104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BI$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BH104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BJ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BI104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BK$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BJ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BL$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BK104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BM$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BL104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BN$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BM104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BO$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BN104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BP$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BO104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BQ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BP104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BR$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BQ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BS$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BR104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BT$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BS104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BU$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BT104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BV$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BU104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0.49119765228894086},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BW$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BV104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0.2455988261444304},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BX$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BW104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BY$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BX104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>BZ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BY104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CA$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:BZ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CB$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CA104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CC$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CB104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CD$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CC104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CE$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CD104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CF$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CE104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CG$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CF104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CH$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CG104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CI$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CH104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CJ$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CI104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CK$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CJ104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CL$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CK104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CM$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CL104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CN$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CM104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G97, -$D104, $D104)=\"n/a\",0,(IF(OFFSET($G97,-$D104,$D104)+$E104>CO$5,IFERROR((OFFSET($G96,-$D104,$D104)/(OFFSET($G97,-$D104,$D104))),0),(OFFSET($G96,-$D104,$D104)-SUM($G104:CN104))))*IF(OFFSET($G97,-$D104,$D104)+$E104-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"D152+6","v":11},{"$f":"E152+5.5","v":10.5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,$D152)","v":"Depreciation of t-1 adjustment 2017"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($E153=LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 'Capital base input'!$F$23=\"Yes\"),\nIFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(R$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:Q153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(Q$5-OFFSET('Capital base input'!$H$11, 0, $D152))>R$5-Q$5, R$5-Q$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(S$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:R153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(R$5-OFFSET('Capital base input'!$H$11, 0, $D152))>S$5-R$5, S$5-R$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(T$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:S153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(S$5-OFFSET('Capital base input'!$H$11, 0, $D152))>T$5-S$5, T$5-S$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(U$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:T153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(T$5-OFFSET('Capital base input'!$H$11, 0, $D152))>U$5-T$5, U$5-T$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(V$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:U153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(U$5-OFFSET('Capital base input'!$H$11, 0, $D152))>V$5-U$5, V$5-U$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(W$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:V153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(V$5-OFFSET('Capital base input'!$H$11, 0, $D152))>W$5-V$5, W$5-V$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(X$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:W153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(W$5-OFFSET('Capital base input'!$H$11, 0, $D152))>X$5-W$5, X$5-W$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(Y$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:X153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(X$5-OFFSET('Capital base input'!$H$11, 0, $D152))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(Z$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:Y153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(Y$5-OFFSET('Capital base input'!$H$11, 0, $D152))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:Z153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(Z$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AA153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AA$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AB153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AB$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AC153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AC$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AD153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AD$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AE153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AE$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AF153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AF$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AG153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AG$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AH153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AH$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AI153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AI$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AJ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AJ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AK153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AK$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AL153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AL$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AM153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AM$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AN153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AN$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AO153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AO$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AP153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AP$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AQ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AQ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AR153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AR$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AS153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AS$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AT153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AT$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AU153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AU$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AV153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AV$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AW153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AW$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AX153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AX$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(AZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AY153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AY$5-OFFSET('Capital base input'!$H$11, 0, $D152))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:AZ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(AZ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BA153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BA$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BB153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BB$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BC153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BC$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BD153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BD$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BE153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BE$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BF153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BF$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BG153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BG$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BH153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BH$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BI153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BI$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BJ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BJ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BK153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BK$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BL153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BL$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BM153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BM$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BN153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BN$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BO153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BO$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BP153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BP$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BQ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BQ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BR153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BR$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BS153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BS$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":-4.939864743324291E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BT153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BT$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":-4.9398647433242238E-4},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BU153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BU$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BV$5-BU$5, BV$5-BU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BV153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BV$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BW$5-BV$5, BW$5-BV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BW153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BW$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BX$5-BW$5, BX$5-BW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BX153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BX$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BY$5-BX$5, BY$5-BX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(BZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BY153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BY$5-OFFSET('Capital base input'!$H$11, 0, $D152))>BZ$5-BY$5, BZ$5-BY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:BZ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(BZ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CA$5-BZ$5, CA$5-BZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CA153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CA$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CB$5-CA$5, CB$5-CA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CB153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CB$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CC$5-CB$5, CC$5-CB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CC153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CC$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CD$5-CC$5, CD$5-CC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CD153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CD$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CE$5-CD$5, CE$5-CD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CE153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CE$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CF$5-CE$5, CF$5-CE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CF153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CF$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CG$5-CF$5, CG$5-CF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CG153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CG$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CH$5-CG$5, CH$5-CG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CH153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CH$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CI$5-CH$5, CI$5-CH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CI153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CI$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CJ$5-CI$5, CJ$5-CI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CJ153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CJ$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CK$5-CJ$5, CK$5-CJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CK153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CK$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CL$5-CK$5, CL$5-CK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CL153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CL$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CM$5-CL$5, CM$5-CL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CM153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CM$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CN$5-CM$5, CN$5-CM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G133, -$D139, $D152)=0, 0, (IF(CO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D152)), OFFSET('Capital base input'!$H$11, 0, $D152))<OFFSET($G134, -$D139, $D152)+$E152,\nOFFSET($G133, -$D139, $D152)/OFFSET($G134, -$D139, $D152), OFFSET($G133, -$D139, $D152)-SUM($G153:CN153)))\n*IF(OFFSET($G134, -$D139, $D152)+$E152-(CN$5-OFFSET('Capital base input'!$H$11, 0, $D152))>CO$5-CN$5, CO$5-CN$5, 1)), 0)","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E171","v":"Asset class 5"},{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E171, 'Capital base input'!$D$28:$D$77, 0))","v":"Supply Regulators / Valve Stations"}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D268)","v":"Depreciation of asset adjustments - Capital base 2019"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>O$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:N285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>P$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:O285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>Q$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:P285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>R$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:Q285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>S$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:R285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>T$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:S285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>U$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:T285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>V$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:U285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>W$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:V285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>X$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:W285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>Y$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:X285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>Z$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:Y285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AA$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:Z285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AB$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AA285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AC$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AB285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AD$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AC285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AE$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AD285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AF$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AE285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AG$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AF285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AH$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AG285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AI$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AH285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AJ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AI285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AK$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AJ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AL$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AK285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AM$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AL285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AN$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AM285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AO$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AN285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AP$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AO285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AQ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AP285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AR$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AQ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AS$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AR285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AT$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AS285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AU$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AT285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AV$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AU285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AW$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AV285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AX$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AW285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AY$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AX285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>AZ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AY285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BA$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:AZ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BB$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BA285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BC$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BB285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BD$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BC285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BE$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BD285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BF$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BE285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BG$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BF285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BH$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BG285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BI$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BH285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BJ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BI285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BK$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BJ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BL$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BK285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BM$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BL285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BN$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BM285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BO$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BN285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BP$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BO285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BQ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BP285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BR$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BQ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BS$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BR285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BT$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BS285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BU$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BT285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BV$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BU285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BW$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BV285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BX$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BW285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BY$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BX285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>BZ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BY285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CA$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:BZ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CB$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CA285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CC$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CB285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CD$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CC285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CE$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CD285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CF$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CE285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CG$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CF285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CH$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CG285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CI$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CH285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CJ$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CI285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CK$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CJ285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CL$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CK285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CM$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CL285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CN$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CM285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G263, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=0, OFFSET($G264, -$D267, $D268)=\"n/a\"), 0, (IF(OFFSET($G264, -$D267, $D268)+$E268>CO$5, IFERROR(OFFSET($G263, -$D267, $D268)/OFFSET($G264, -$D267, $D268), 0), OFFSET($G263, -$D267, $D268)-SUM($G285:CN285)))*IF(OFFSET($G264, -$D267, $D268)+$E268-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,{"$f":"ROUNDUP($E302, 0)","v":0},0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>H$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:G302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-G$5>H$5-G$5, (H$5-G$5), 1))","v":4.2148174530153799},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>I$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:H302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-H$5>I$5-H$5, (I$5-H$5), 1))","v":4.2148174530153799},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>J$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:I302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-I$5>J$5-I$5, (J$5-I$5), 1))","v":4.2148174530153799},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>K$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:J302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-J$5>K$5-J$5, (K$5-J$5), 1))","v":4.2148174530153799},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>L$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:K302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-K$5>L$5-K$5, (L$5-K$5), 1))","v":3.7322712107855054},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>M$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:L302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>N$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:M302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>O$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:N302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>P$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:O302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>Q$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:P302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>R$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:Q302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>S$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:R302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>T$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:S302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>U$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:T302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>V$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:U302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>W$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:V302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>X$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:W302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>Y$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:X302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>Z$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:Y302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AA$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:Z302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AB$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AA302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AC$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AB302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AD$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AC302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AE$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AD302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AF$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AE302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AG$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AF302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AH$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AG302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AI$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AH302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AJ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AI302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AK$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AJ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AL$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AK302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AM$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AL302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AN$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AM302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AO$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AN302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AP$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AO302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AQ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AP302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AR$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AQ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AS$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AR302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AT$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AS302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AU$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AT302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AV$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AU302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AW$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AV302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AX$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AW302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AY$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AX302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>AZ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AY302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BA$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:AZ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BB$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BA302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BC$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BB302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BD$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BC302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BE$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BD302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BF$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BE302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BG$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BF302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BH$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BG302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BI$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BH302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BJ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BI302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BK$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BJ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BL$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BK302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BM$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BL302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BN$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BM302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BO$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BN302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BP$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BO302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BQ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BP302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BR$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BQ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BS$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BR302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BT$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BS302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BU$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BT302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BV$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BU302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BW$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BV302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BX$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BW302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BY$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BX302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>BZ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BY302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CA$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:BZ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CB$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CA302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CC$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CB302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CD$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CC302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CE$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CD302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CF$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CE302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CG$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CF302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CH$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CG302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CI$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CH302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CJ$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CI302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CK$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CJ302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CL$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CK302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CM$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CL302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CN$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CM302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G295, -$D302, $D302)=\"n/a\",0,(IF(OFFSET($G295,-$D302,$D302)+$E302>CO$5,IFERROR((OFFSET($G294,-$D302,$D302)/(OFFSET($G295,-$D302,$D302))),0),(OFFSET($G294,-$D302,$D302)-SUM($G302:CN302))))*IF(OFFSET($G295,-$D302,$D302)+$E302-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,5,{"$f":"E347+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D348)","v":"Depreciation of net capex 2017"},null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G341, -$E348, $E348)=\"n/a\",0,IF(OFFSET($G341,-$E348,$E348)+$E348>L$5,IFERROR(((OFFSET($G340,-$E348,$E348)*0.5)/(OFFSET($G341,-$E348,$E348))),0),((OFFSET($G340,-$E348,$E348)*0.5)-SUM($G348:K348)))), \"\")","v":""},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>M$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:L348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.23821463479747548},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>N$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:M348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.23821463479747548},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>O$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:N348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.23821463479747548},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>P$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:O348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.23821463479747548},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>Q$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:P348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.23821463479747551},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>R$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:Q348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>S$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:R348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>T$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:S348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>U$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:T348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>V$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:U348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>W$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:V348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>X$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:W348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>Y$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:X348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>Z$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:Y348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AA$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:Z348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AB$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AA348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AC$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AB348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AD$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AC348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AE$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AD348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AF$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AE348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AG$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AF348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AH$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AG348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AI$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AH348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AJ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AI348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AK$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AJ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AL$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AK348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AM$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AL348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AN$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AM348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AO$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AN348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AP$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AO348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AQ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AP348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AR$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AQ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AS$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AR348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AT$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AS348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AU$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AT348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AV$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AU348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AW$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AV348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AX$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AW348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AY$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AX348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>AZ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AY348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BA$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:AZ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BB$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BA348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BC$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BB348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BD$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BC348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BE$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BD348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BF$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BE348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BG$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BF348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BH$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BG348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BI$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BH348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BJ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BI348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BK$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BJ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BL$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BK348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BM$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BL348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BN$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BM348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BO$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BN348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BP$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BO348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BQ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BP348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BR$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BQ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BS$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BR348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BT$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BS348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BU$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BT348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BV$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BU348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BW$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BV348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BX$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BW348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BY$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BX348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>BZ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BY348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CA$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:BZ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CB$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CA348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CC$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CB348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CD$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CC348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CE$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CD348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CF$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CE348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CG$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CF348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CH$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CG348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CI$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CH348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CJ$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CI348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CK$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CJ348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CL$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CK348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CM$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CL348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CN$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CM348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G341, -$D348, $D348)=\"n/a\",0,(IF(OFFSET($G341,-$D348,$D348)+$E348>CO$5,IFERROR((OFFSET($G340,-$D348,$D348)/(OFFSET($G341,-$D348,$D348))),0),(OFFSET($G340,-$D348,$D348)-SUM($G348:CN348))))*IF(OFFSET($G341,-$D348,$D348)+$E348-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D350)","v":"Depreciation of asset adjustments - Capital base 2019"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>O$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:N367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>P$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:O367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>Q$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:P367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>R$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:Q367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>S$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:R367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>T$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:S367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>U$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:T367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>V$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:U367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>W$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:V367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>X$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:W367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>Y$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:X367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>Z$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:Y367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AA$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:Z367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AB$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AA367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AC$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AB367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AD$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AC367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AE$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AD367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AF$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AE367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AG$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AF367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AH$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AG367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AI$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AH367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AJ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AI367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AK$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AJ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AL$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AK367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AM$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AL367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AN$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AM367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AO$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AN367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AP$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AO367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AQ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AP367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AR$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AQ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AS$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AR367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AT$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AS367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AU$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AT367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AV$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AU367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AW$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AV367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AX$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AW367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AY$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AX367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>AZ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AY367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BA$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:AZ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BB$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BA367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BC$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BB367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BD$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BC367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BE$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BD367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BF$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BE367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BG$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BF367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BH$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BG367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BI$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BH367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BJ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BI367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BK$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BJ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BL$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BK367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BM$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BL367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BN$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BM367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BO$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BN367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BP$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BO367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BQ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BP367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BR$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BQ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BS$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BR367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BT$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BS367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BU$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BT367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BV$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BU367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BW$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BV367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BX$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BW367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BY$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BX367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>BZ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BY367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CA$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:BZ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CB$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CA367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CC$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CB367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CD$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CC367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CE$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CD367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CF$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CE367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CG$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CF367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CH$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CG367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CI$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CH367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CJ$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CI367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CK$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CJ367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CL$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CK367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CM$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CL367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CN$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CM367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G345, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=0, OFFSET($G346, -$D349, $D350)=\"n/a\"), 0, (IF(OFFSET($G346, -$D349, $D350)+$E350>CO$5, IFERROR(OFFSET($G345, -$D349, $D350)/OFFSET($G346, -$D349, $D350), 0), OFFSET($G345, -$D349, $D350)-SUM($G367:CN367)))*IF(OFFSET($G346, -$D349, $D350)+$E350-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,{"$f":"ROUNDUP($E384, 0)","v":0},0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>H$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:G384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-G$5>H$5-G$5, (H$5-G$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>I$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:H384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-H$5>I$5-H$5, (I$5-H$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>J$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:I384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-I$5>J$5-I$5, (J$5-I$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>K$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:J384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-J$5>K$5-J$5, (K$5-J$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>L$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:K384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-K$5>L$5-K$5, (L$5-K$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>M$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:L384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-L$5>M$5-L$5, (M$5-L$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>N$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:M384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-M$5>N$5-M$5, (N$5-M$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>O$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:N384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-N$5>O$5-N$5, (O$5-N$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>P$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:O384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-O$5>P$5-O$5, (P$5-O$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>Q$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:P384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>R$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:Q384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0.21401452282157674},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>S$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:R384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-R$5>S$5-R$5, (S$5-R$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>T$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:S384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-S$5>T$5-S$5, (T$5-S$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>U$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:T384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-T$5>U$5-T$5, (U$5-T$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>V$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:U384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-U$5>V$5-U$5, (V$5-U$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>W$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:V384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-V$5>W$5-V$5, (W$5-V$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>X$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:W384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-W$5>X$5-W$5, (X$5-W$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>Y$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:X384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>Z$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:Y384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AA$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:Z384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AB$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AA384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AC$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AB384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AD$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AC384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AE$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AD384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AF$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AE384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0.42802904564315347},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AG$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AF384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0.31387872012003903},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AH$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AG384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AI$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AH384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AJ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AI384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AK$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AJ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AL$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AK384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AM$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AL384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AN$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AM384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AO$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AN384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AP$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AO384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AQ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AP384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AR$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AQ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AS$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AR384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AT$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AS384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AU$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AT384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AV$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AU384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AW$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AV384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AX$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AW384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AY$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AX384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>AZ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AY384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BA$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:AZ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BB$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BA384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BC$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BB384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BD$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BC384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BE$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BD384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BF$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BE384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BG$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BF384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BH$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BG384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BI$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BH384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BJ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BI384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BK$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BJ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BL$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BK384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BM$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BL384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BN$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BM384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BO$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BN384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BP$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BO384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BQ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BP384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BR$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BQ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BS$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BR384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BT$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BS384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BU$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BT384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BV$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BU384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BW$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BV384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BX$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BW384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BY$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BX384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>BZ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BY384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CA$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:BZ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CB$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CA384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CC$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CB384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CD$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CC384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CE$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CD384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CF$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CE384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CG$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CF384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CH$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CG384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CI$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CH384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CJ$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CI384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CK$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CJ384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CL$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CK384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CM$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CL384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CN$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CM384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G377, -$D384, $D384)=\"n/a\",0,(IF(OFFSET($G377,-$D384,$D384)+$E384>CO$5,IFERROR((OFFSET($G376,-$D384,$D384)/(OFFSET($G377,-$D384,$D384))),0),(OFFSET($G376,-$D384,$D384)-SUM($G384:CN384))))*IF(OFFSET($G377,-$D384,$D384)+$E384-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,8,{"$f":"E432+ 1","v":8},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D433)","v":"Depreciation of net capex 2020"},null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!O$22=\"No\",IF(OFFSET($G426, -$E433, $E433)=\"n/a\",0,IF(OFFSET($G426,-$E433,$E433)+$E433>O$5,IFERROR(((OFFSET($G425,-$E433,$E433)*0.5)/(OFFSET($G426,-$E433,$E433))),0),((OFFSET($G425,-$E433,$E433)*0.5)-SUM($G433:N433)))), \"\")","v":""},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>P$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:O433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>Q$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:P433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>R$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:Q433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>S$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:R433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>T$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:S433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>U$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:T433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>V$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:U433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>W$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:V433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>X$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:W433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>Y$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:X433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>Z$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:Y433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AA$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:Z433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AB$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AA433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AC$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AB433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AD$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AC433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AE$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AD433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AF$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AE433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AG$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AF433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AH$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AG433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AI$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AH433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AJ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AI433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AK$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AJ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AL$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AK433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AM$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AL433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AN$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AM433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AO$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AN433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AP$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AO433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AQ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AP433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AR$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AQ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AS$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AR433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AT$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AS433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AU$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AT433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AV$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AU433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AW$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AV433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AX$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AW433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AY$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AX433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>AZ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AY433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BA$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:AZ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BB$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BA433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BC$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BB433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BD$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BC433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BE$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BD433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BF$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BE433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BG$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BF433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BH$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BG433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BI$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BH433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BJ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BI433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BK$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BJ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BL$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BK433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BM$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BL433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BN$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BM433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BO$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BN433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BP$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BO433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BQ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BP433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BR$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BQ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BS$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BR433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BT$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BS433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BU$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BT433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BV$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BU433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BW$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BV433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BX$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BW433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BY$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BX433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>BZ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BY433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CA$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:BZ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CB$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CA433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CC$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CB433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CD$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CC433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CE$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CD433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CF$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CE433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CG$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CF433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CH$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CG433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CI$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CH433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CJ$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CI433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CK$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CJ433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CL$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CK433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CM$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CL433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CN$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CM433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G426, -$D433, $D433)=\"n/a\",0,(IF(OFFSET($G426,-$D433,$D433)+$E433>CO$5,IFERROR((OFFSET($G425,-$D433,$D433)/(OFFSET($G426,-$D433,$D433))),0),(OFFSET($G425,-$D433,$D433)-SUM($G433:CN433))))*IF(OFFSET($G426,-$D433,$D433)+$E433-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D433)","v":"Depreciation of asset adjustments - Capital base 2020"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>P$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:O450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>Q$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:P450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>R$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:Q450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>S$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:R450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>T$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:S450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>U$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:T450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>V$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:U450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>W$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:V450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>X$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:W450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>Y$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:X450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>Z$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:Y450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AA$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:Z450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AB$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AA450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AC$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AB450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AD$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AC450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AE$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AD450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AF$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AE450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AG$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AF450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AH$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AG450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AI$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AH450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AJ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AI450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AK$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AJ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AL$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AK450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AM$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AL450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AN$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AM450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AO$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AN450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AP$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AO450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AQ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AP450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AR$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AQ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AS$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AR450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AT$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AS450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AU$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AT450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AV$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AU450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AW$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AV450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AX$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AW450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AY$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AX450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>AZ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AY450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BA$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:AZ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BB$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BA450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BC$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BB450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BD$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BC450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BE$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BD450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BF$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BE450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BG$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BF450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BH$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BG450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BI$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BH450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BJ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BI450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BK$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BJ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BL$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BK450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BM$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BL450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BN$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BM450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BO$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BN450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BP$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BO450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BQ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BP450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BR$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BQ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BS$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BR450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BT$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BS450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BU$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BT450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BV$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BU450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BW$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BV450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BX$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BW450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BY$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BX450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>BZ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BY450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CA$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:BZ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CB$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CA450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CC$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CB450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CD$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CC450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CE$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CD450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CF$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CE450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CG$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CF450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CH$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CG450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CI$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CH450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CJ$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CI450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CK$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CJ450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CL$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CK450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CM$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CL450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CN$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CM450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G428, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=0, OFFSET($G429, -$D432, $D433)=\"n/a\"), 0, (IF(OFFSET($G429, -$D432, $D433)+$E433>CO$5, IFERROR(OFFSET($G428, -$D432, $D433)/OFFSET($G429, -$D432, $D433), 0), OFFSET($G428, -$D432, $D433)-SUM($G450:CN450)))*IF(OFFSET($G429, -$D432, $D433)+$E433-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,{"$f":"E458+1","v":13},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$28:$G$77, $E499)/'Capital base input'!G$15","v":0},{"$f":"(INDEX('Capital base input'!H$28:H$77, $E499)-INDEX('Capital base input'!H$82:H$131, $E499)-INDEX('Capital base input'!H$136:H$185, $E499))/'Capital base input'!H$15*(IF('Capital base input'!H$22=\"Yes\", (1+'Capital base input'!H$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!I$28:I$77, $E499)-INDEX('Capital base input'!I$82:I$131, $E499)-INDEX('Capital base input'!I$136:I$185, $E499))/'Capital base input'!I$15*(IF('Capital base input'!I$22=\"Yes\", (1+'Capital base input'!I$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!J$28:J$77, $E499)-INDEX('Capital base input'!J$82:J$131, $E499)-INDEX('Capital base input'!J$136:J$185, $E499))/'Capital base input'!J$15*(IF('Capital base input'!J$22=\"Yes\", (1+'Capital base input'!J$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!K$28:K$77, $E499)-INDEX('Capital base input'!K$82:K$131, $E499)-INDEX('Capital base input'!K$136:K$185, $E499))/'Capital base input'!K$15*(IF('Capital base input'!K$22=\"Yes\", (1+'Capital base input'!K$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!L$28:L$77, $E499)-INDEX('Capital base input'!L$82:L$131, $E499)-INDEX('Capital base input'!L$136:L$185, $E499))/'Capital base input'!L$15*(IF('Capital base input'!L$22=\"Yes\", (1+'Capital base input'!L$17)^0.5, 1))","v":0},{"$f":"(INDEX('Capital base input'!M$28:M$77, $E499)-INDEX('Capital base input'!M$82:M$131, $E499)-INDEX('Capital base input'!M$136:M$185, $E499))/'Capital base input'!M$15*(1+'Capital base input'!M$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$28:N$77, $E499)-INDEX('Capital base input'!N$82:N$131, $E499)-INDEX('Capital base input'!N$136:N$185, $E499))/'Capital base input'!N$15*(1+'Capital base input'!N$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$28:O$77, $E499)-INDEX('Capital base input'!O$82:O$131, $E499)-INDEX('Capital base input'!O$136:O$185, $E499))/'Capital base input'!O$15*(1+'Capital base input'!O$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$28:P$77, $E499)-INDEX('Capital base input'!P$82:P$131, $E499)-INDEX('Capital base input'!P$136:P$185, $E499))/'Capital base input'!P$15*(1+'Capital base input'!P$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$28:Q$77, $E499)-INDEX('Capital base input'!Q$82:Q$131, $E499)-INDEX('Capital base input'!Q$136:Q$185, $E499))/'Capital base input'!Q$15*(1+'Capital base input'!Q$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$28:R$77, $E499)-INDEX('Capital base input'!R$82:R$131, $E499)-INDEX('Capital base input'!R$136:R$185, $E499))/'Capital base input'!R$15*(1+'Capital base input'!R$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$28:S$77, $E499)-INDEX('Capital base input'!S$82:S$131, $E499)-INDEX('Capital base input'!S$136:S$185, $E499))/'Capital base input'!S$15*(1+'Capital base input'!S$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$28:T$77, $E499)-INDEX('Capital base input'!T$82:T$131, $E499)-INDEX('Capital base input'!T$136:T$185, $E499))/'Capital base input'!T$15*(1+'Capital base input'!T$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$28:U$77, $E499)-INDEX('Capital base input'!U$82:U$131, $E499)-INDEX('Capital base input'!U$136:U$185, $E499))/'Capital base input'!U$15*(1+'Capital base input'!U$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$28:V$77, $E499)-INDEX('Capital base input'!V$82:V$131, $E499)-INDEX('Capital base input'!V$136:V$185, $E499))/'Capital base input'!V$15*(1+'Capital base input'!V$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$28:W$77, $E499)-INDEX('Capital base input'!W$82:W$131, $E499)-INDEX('Capital base input'!W$136:W$185, $E499))/'Capital base input'!W$15*(1+'Capital base input'!W$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$28:X$77, $E499)-INDEX('Capital base input'!X$82:X$131, $E499)-INDEX('Capital base input'!X$136:X$185, $E499))/'Capital base input'!X$15*(1+'Capital base input'!X$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$28:Y$77, $E499)-INDEX('Capital base input'!Y$82:Y$131, $E499)-INDEX('Capital base input'!Y$136:Y$185, $E499))/'Capital base input'!Y$15*(1+'Capital base input'!Y$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$28:Z$77, $E499)-INDEX('Capital base input'!Z$82:Z$131, $E499)-INDEX('Capital base input'!Z$136:Z$185, $E499))/'Capital base input'!Z$15*(1+'Capital base input'!Z$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$28:AA$77, $E499)-INDEX('Capital base input'!AA$82:AA$131, $E499)-INDEX('Capital base input'!AA$136:AA$185, $E499))/'Capital base input'!AA$15*(1+'Capital base input'!AA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$28:AB$77, $E499)-INDEX('Capital base input'!AB$82:AB$131, $E499)-INDEX('Capital base input'!AB$136:AB$185, $E499))/'Capital base input'!AB$15*(1+'Capital base input'!AB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$28:AC$77, $E499)-INDEX('Capital base input'!AC$82:AC$131, $E499)-INDEX('Capital base input'!AC$136:AC$185, $E499))/'Capital base input'!AC$15*(1+'Capital base input'!AC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$28:AD$77, $E499)-INDEX('Capital base input'!AD$82:AD$131, $E499)-INDEX('Capital base input'!AD$136:AD$185, $E499))/'Capital base input'!AD$15*(1+'Capital base input'!AD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$28:AE$77, $E499)-INDEX('Capital base input'!AE$82:AE$131, $E499)-INDEX('Capital base input'!AE$136:AE$185, $E499))/'Capital base input'!AE$15*(1+'Capital base input'!AE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$28:AF$77, $E499)-INDEX('Capital base input'!AF$82:AF$131, $E499)-INDEX('Capital base input'!AF$136:AF$185, $E499))/'Capital base input'!AF$15*(1+'Capital base input'!AF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$28:AG$77, $E499)-INDEX('Capital base input'!AG$82:AG$131, $E499)-INDEX('Capital base input'!AG$136:AG$185, $E499))/'Capital base input'!AG$15*(1+'Capital base input'!AG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$28:AH$77, $E499)-INDEX('Capital base input'!AH$82:AH$131, $E499)-INDEX('Capital base input'!AH$136:AH$185, $E499))/'Capital base input'!AH$15*(1+'Capital base input'!AH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$28:AI$77, $E499)-INDEX('Capital base input'!AI$82:AI$131, $E499)-INDEX('Capital base input'!AI$136:AI$185, $E499))/'Capital base input'!AI$15*(1+'Capital base input'!AI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$28:AJ$77, $E499)-INDEX('Capital base input'!AJ$82:AJ$131, $E499)-INDEX('Capital base input'!AJ$136:AJ$185, $E499))/'Capital base input'!AJ$15*(1+'Capital base input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$28:AK$77, $E499)-INDEX('Capital base input'!AK$82:AK$131, $E499)-INDEX('Capital base input'!AK$136:AK$185, $E499))/'Capital base input'!AK$15*(1+'Capital base input'!AK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$28:AL$77, $E499)-INDEX('Capital base input'!AL$82:AL$131, $E499)-INDEX('Capital base input'!AL$136:AL$185, $E499))/'Capital base input'!AL$15*(1+'Capital base input'!AL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$28:AM$77, $E499)-INDEX('Capital base input'!AM$82:AM$131, $E499)-INDEX('Capital base input'!AM$136:AM$185, $E499))/'Capital base input'!AM$15*(1+'Capital base input'!AM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$28:AN$77, $E499)-INDEX('Capital base input'!AN$82:AN$131, $E499)-INDEX('Capital base input'!AN$136:AN$185, $E499))/'Capital base input'!AN$15*(1+'Capital base input'!AN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$28:AO$77, $E499)-INDEX('Capital base input'!AO$82:AO$131, $E499)-INDEX('Capital base input'!AO$136:AO$185, $E499))/'Capital base input'!AO$15*(1+'Capital base input'!AO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$28:AP$77, $E499)-INDEX('Capital base input'!AP$82:AP$131, $E499)-INDEX('Capital base input'!AP$136:AP$185, $E499))/'Capital base input'!AP$15*(1+'Capital base input'!AP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$28:AQ$77, $E499)-INDEX('Capital base input'!AQ$82:AQ$131, $E499)-INDEX('Capital base input'!AQ$136:AQ$185, $E499))/'Capital base input'!AQ$15*(1+'Capital base input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$28:AR$77, $E499)-INDEX('Capital base input'!AR$82:AR$131, $E499)-INDEX('Capital base input'!AR$136:AR$185, $E499))/'Capital base input'!AR$15*(1+'Capital base input'!AR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$28:AS$77, $E499)-INDEX('Capital base input'!AS$82:AS$131, $E499)-INDEX('Capital base input'!AS$136:AS$185, $E499))/'Capital base input'!AS$15*(1+'Capital base input'!AS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$28:AT$77, $E499)-INDEX('Capital base input'!AT$82:AT$131, $E499)-INDEX('Capital base input'!AT$136:AT$185, $E499))/'Capital base input'!AT$15*(1+'Capital base input'!AT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$28:AU$77, $E499)-INDEX('Capital base input'!AU$82:AU$131, $E499)-INDEX('Capital base input'!AU$136:AU$185, $E499))/'Capital base input'!AU$15*(1+'Capital base input'!AU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$28:AV$77, $E499)-INDEX('Capital base input'!AV$82:AV$131, $E499)-INDEX('Capital base input'!AV$136:AV$185, $E499))/'Capital base input'!AV$15*(1+'Capital base input'!AV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$28:AW$77, $E499)-INDEX('Capital base input'!AW$82:AW$131, $E499)-INDEX('Capital base input'!AW$136:AW$185, $E499))/'Capital base input'!AW$15*(1+'Capital base input'!AW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$28:AX$77, $E499)-INDEX('Capital base input'!AX$82:AX$131, $E499)-INDEX('Capital base input'!AX$136:AX$185, $E499))/'Capital base input'!AX$15*(1+'Capital base input'!AX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$28:AY$77, $E499)-INDEX('Capital base input'!AY$82:AY$131, $E499)-INDEX('Capital base input'!AY$136:AY$185, $E499))/'Capital base input'!AY$15*(1+'Capital base input'!AY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$28:AZ$77, $E499)-INDEX('Capital base input'!AZ$82:AZ$131, $E499)-INDEX('Capital base input'!AZ$136:AZ$185, $E499))/'Capital base input'!AZ$15*(1+'Capital base input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$28:BA$77, $E499)-INDEX('Capital base input'!BA$82:BA$131, $E499)-INDEX('Capital base input'!BA$136:BA$185, $E499))/'Capital base input'!BA$15*(1+'Capital base input'!BA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$28:BB$77, $E499)-INDEX('Capital base input'!BB$82:BB$131, $E499)-INDEX('Capital base input'!BB$136:BB$185, $E499))/'Capital base input'!BB$15*(1+'Capital base input'!BB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$28:BC$77, $E499)-INDEX('Capital base input'!BC$82:BC$131, $E499)-INDEX('Capital base input'!BC$136:BC$185, $E499))/'Capital base input'!BC$15*(1+'Capital base input'!BC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$28:BD$77, $E499)-INDEX('Capital base input'!BD$82:BD$131, $E499)-INDEX('Capital base input'!BD$136:BD$185, $E499))/'Capital base input'!BD$15*(1+'Capital base input'!BD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$28:BE$77, $E499)-INDEX('Capital base input'!BE$82:BE$131, $E499)-INDEX('Capital base input'!BE$136:BE$185, $E499))/'Capital base input'!BE$15*(1+'Capital base input'!BE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$28:BF$77, $E499)-INDEX('Capital base input'!BF$82:BF$131, $E499)-INDEX('Capital base input'!BF$136:BF$185, $E499))/'Capital base input'!BF$15*(1+'Capital base input'!BF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$28:BG$77, $E499)-INDEX('Capital base input'!BG$82:BG$131, $E499)-INDEX('Capital base input'!BG$136:BG$185, $E499))/'Capital base input'!BG$15*(1+'Capital base input'!BG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$28:BH$77, $E499)-INDEX('Capital base input'!BH$82:BH$131, $E499)-INDEX('Capital base input'!BH$136:BH$185, $E499))/'Capital base input'!BH$15*(1+'Capital base input'!BH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$28:BI$77, $E499)-INDEX('Capital base input'!BI$82:BI$131, $E499)-INDEX('Capital base input'!BI$136:BI$185, $E499))/'Capital base input'!BI$15*(1+'Capital base input'!BI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$28:BJ$77, $E499)-INDEX('Capital base input'!BJ$82:BJ$131, $E499)-INDEX('Capital base input'!BJ$136:BJ$185, $E499))/'Capital base input'!BJ$15*(1+'Capital base input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$28:BK$77, $E499)-INDEX('Capital base input'!BK$82:BK$131, $E499)-INDEX('Capital base input'!BK$136:BK$185, $E499))/'Capital base input'!BK$15*(1+'Capital base input'!BK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$28:BL$77, $E499)-INDEX('Capital base input'!BL$82:BL$131, $E499)-INDEX('Capital base input'!BL$136:BL$185, $E499))/'Capital base input'!BL$15*(1+'Capital base input'!BL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$28:BM$77, $E499)-INDEX('Capital base input'!BM$82:BM$131, $E499)-INDEX('Capital base input'!BM$136:BM$185, $E499))/'Capital base input'!BM$15*(1+'Capital base input'!BM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$28:BN$77, $E499)-INDEX('Capital base input'!BN$82:BN$131, $E499)-INDEX('Capital base input'!BN$136:BN$185, $E499))/'Capital base input'!BN$15*(1+'Capital base input'!BN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$28:BO$77, $E499)-INDEX('Capital base input'!BO$82:BO$131, $E499)-INDEX('Capital base input'!BO$136:BO$185, $E499))/'Capital base input'!BO$15*(1+'Capital base input'!BO$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$28:BP$77, $E499)-INDEX('Capital base input'!BP$82:BP$131, $E499)-INDEX('Capital base input'!BP$136:BP$185, $E499))/'Capital base input'!BP$15*(1+'Capital base input'!BP$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$28:BQ$77, $E499)-INDEX('Capital base input'!BQ$82:BQ$131, $E499)-INDEX('Capital base input'!BQ$136:BQ$185, $E499))/'Capital base input'!BQ$15*(1+'Capital base input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$28:BR$77, $E499)-INDEX('Capital base input'!BR$82:BR$131, $E499)-INDEX('Capital base input'!BR$136:BR$185, $E499))/'Capital base input'!BR$15*(1+'Capital base input'!BR$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$28:BS$77, $E499)-INDEX('Capital base input'!BS$82:BS$131, $E499)-INDEX('Capital base input'!BS$136:BS$185, $E499))/'Capital base input'!BS$15*(1+'Capital base input'!BS$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$28:BT$77, $E499)-INDEX('Capital base input'!BT$82:BT$131, $E499)-INDEX('Capital base input'!BT$136:BT$185, $E499))/'Capital base input'!BT$15*(1+'Capital base input'!BT$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$28:BU$77, $E499)-INDEX('Capital base input'!BU$82:BU$131, $E499)-INDEX('Capital base input'!BU$136:BU$185, $E499))/'Capital base input'!BU$15*(1+'Capital base input'!BU$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$28:BV$77, $E499)-INDEX('Capital base input'!BV$82:BV$131, $E499)-INDEX('Capital base input'!BV$136:BV$185, $E499))/'Capital base input'!BV$15*(1+'Capital base input'!BV$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$28:BW$77, $E499)-INDEX('Capital base input'!BW$82:BW$131, $E499)-INDEX('Capital base input'!BW$136:BW$185, $E499))/'Capital base input'!BW$15*(1+'Capital base input'!BW$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$28:BX$77, $E499)-INDEX('Capital base input'!BX$82:BX$131, $E499)-INDEX('Capital base input'!BX$136:BX$185, $E499))/'Capital base input'!BX$15*(1+'Capital base input'!BX$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$28:BY$77, $E499)-INDEX('Capital base input'!BY$82:BY$131, $E499)-INDEX('Capital base input'!BY$136:BY$185, $E499))/'Capital base input'!BY$15*(1+'Capital base input'!BY$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$28:BZ$77, $E499)-INDEX('Capital base input'!BZ$82:BZ$131, $E499)-INDEX('Capital base input'!BZ$136:BZ$185, $E499))/'Capital base input'!BZ$15*(1+'Capital base input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$28:CA$77, $E499)-INDEX('Capital base input'!CA$82:CA$131, $E499)-INDEX('Capital base input'!CA$136:CA$185, $E499))/'Capital base input'!CA$15*(1+'Capital base input'!CA$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$28:CB$77, $E499)-INDEX('Capital base input'!CB$82:CB$131, $E499)-INDEX('Capital base input'!CB$136:CB$185, $E499))/'Capital base input'!CB$15*(1+'Capital base input'!CB$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$28:CC$77, $E499)-INDEX('Capital base input'!CC$82:CC$131, $E499)-INDEX('Capital base input'!CC$136:CC$185, $E499))/'Capital base input'!CC$15*(1+'Capital base input'!CC$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$28:CD$77, $E499)-INDEX('Capital base input'!CD$82:CD$131, $E499)-INDEX('Capital base input'!CD$136:CD$185, $E499))/'Capital base input'!CD$15*(1+'Capital base input'!CD$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$28:CE$77, $E499)-INDEX('Capital base input'!CE$82:CE$131, $E499)-INDEX('Capital base input'!CE$136:CE$185, $E499))/'Capital base input'!CE$15*(1+'Capital base input'!CE$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$28:CF$77, $E499)-INDEX('Capital base input'!CF$82:CF$131, $E499)-INDEX('Capital base input'!CF$136:CF$185, $E499))/'Capital base input'!CF$15*(1+'Capital base input'!CF$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$28:CG$77, $E499)-INDEX('Capital base input'!CG$82:CG$131, $E499)-INDEX('Capital base input'!CG$136:CG$185, $E499))/'Capital base input'!CG$15*(1+'Capital base input'!CG$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$28:CH$77, $E499)-INDEX('Capital base input'!CH$82:CH$131, $E499)-INDEX('Capital base input'!CH$136:CH$185, $E499))/'Capital base input'!CH$15*(1+'Capital base input'!CH$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$28:CI$77, $E499)-INDEX('Capital base input'!CI$82:CI$131, $E499)-INDEX('Capital base input'!CI$136:CI$185, $E499))/'Capital base input'!CI$15*(1+'Capital base input'!CI$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$28:CJ$77, $E499)-INDEX('Capital base input'!CJ$82:CJ$131, $E499)-INDEX('Capital base input'!CJ$136:CJ$185, $E499))/'Capital base input'!CJ$15*(1+'Capital base input'!CJ$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$28:CK$77, $E499)-INDEX('Capital base input'!CK$82:CK$131, $E499)-INDEX('Capital base input'!CK$136:CK$185, $E499))/'Capital base input'!CK$15*(1+'Capital base input'!CK$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$28:CL$77, $E499)-INDEX('Capital base input'!CL$82:CL$131, $E499)-INDEX('Capital base input'!CL$136:CL$185, $E499))/'Capital base input'!CL$15*(1+'Capital base input'!CL$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$28:CM$77, $E499)-INDEX('Capital base input'!CM$82:CM$131, $E499)-INDEX('Capital base input'!CM$136:CM$185, $E499))/'Capital base input'!CM$15*(1+'Capital base input'!CM$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$28:CN$77, $E499)-INDEX('Capital base input'!CN$82:CN$131, $E499)-INDEX('Capital base input'!CN$136:CN$185, $E499))/'Capital base input'!CN$15*(1+'Capital base input'!CN$17)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$28:CO$77, $E499)-INDEX('Capital base input'!CO$82:CO$131, $E499)-INDEX('Capital base input'!CO$136:CO$185, $E499))/'Capital base input'!CO$15*(1+'Capital base input'!CO$17)^0.5","v":0}]
[null,null,null,9,{"$f":"E515+ 1","v":9},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D516)","v":"Depreciation of net capex 2021"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G509, -$E516, $E516)=\"n/a\",0,IF(OFFSET($G509,-$E516,$E516)+$E516>P$5,IFERROR(((OFFSET($G508,-$E516,$E516)*0.5)/(OFFSET($G509,-$E516,$E516))),0),((OFFSET($G508,-$E516,$E516)*0.5)-SUM($G516:O516)))), \"\")","v":""},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>Q$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:P516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>R$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:Q516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>S$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:R516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>T$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:S516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>U$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:T516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>V$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:U516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>W$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:V516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>X$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:W516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>Y$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:X516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>Z$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:Y516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AA$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:Z516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AB$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AA516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AC$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AB516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AD$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AC516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AE$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AD516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AF$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AE516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AG$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AF516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AH$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AG516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AI$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AH516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AJ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AI516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AK$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AJ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AL$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AK516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AM$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AL516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AN$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AM516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AO$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AN516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AP$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AO516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AQ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AP516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AR$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AQ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AS$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AR516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AT$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AS516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AU$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AT516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AV$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AU516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AW$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AV516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AX$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AW516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AY$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AX516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>AZ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AY516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BA$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:AZ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BB$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BA516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BC$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BB516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BD$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BC516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BE$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BD516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BF$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BE516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BG$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BF516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BH$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BG516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BI$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BH516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BJ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BI516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BK$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BJ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BL$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BK516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BM$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BL516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BN$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BM516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BO$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BN516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BP$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BO516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BQ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BP516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BR$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BQ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BS$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BR516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BT$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BS516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BU$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BT516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BV$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BU516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BW$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BV516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BX$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BW516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BY$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BX516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>BZ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BY516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CA$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:BZ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CB$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CA516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CC$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CB516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CD$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CC516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CE$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CD516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CF$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CE516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CG$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CF516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CH$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CG516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CI$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CH516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CJ$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CI516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CK$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CJ516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CL$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CK516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CM$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CL516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CN$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CM516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G509, -$D516, $D516)=\"n/a\",0,(IF(OFFSET($G509,-$D516,$D516)+$E516>CO$5,IFERROR((OFFSET($G508,-$D516,$D516)/(OFFSET($G509,-$D516,$D516))),0),(OFFSET($G508,-$D516,$D516)-SUM($G516:CN516))))*IF(OFFSET($G509,-$D516,$D516)+$E516-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$190:$G$239, $E581)=\"\", IF($G581=0, 0, F582), INDEX('Capital base input'!$G$190:$G$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!H$190:H$239, $E581)=\"\", G582, INDEX('Capital base input'!H$190:H$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!I$190:I$239, $E581)=\"\", H582, INDEX('Capital base input'!I$190:I$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!J$190:J$239, $E581)=\"\", I582, INDEX('Capital base input'!J$190:J$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!K$190:K$239, $E581)=\"\", J582, INDEX('Capital base input'!K$190:K$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!L$190:L$239, $E581)=\"\", K582, INDEX('Capital base input'!L$190:L$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!M$190:M$239, $E581)=\"\", L582, INDEX('Capital base input'!M$190:M$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!N$190:N$239, $E581)=\"\", M582, INDEX('Capital base input'!N$190:N$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!O$190:O$239, $E581)=\"\", N582, INDEX('Capital base input'!O$190:O$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!P$190:P$239, $E581)=\"\", O582, INDEX('Capital base input'!P$190:P$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$190:Q$239, $E581)=\"\", P582, INDEX('Capital base input'!Q$190:Q$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!R$190:R$239, $E581)=\"\", Q582, INDEX('Capital base input'!R$190:R$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!S$190:S$239, $E581)=\"\", R582, INDEX('Capital base input'!S$190:S$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!T$190:T$239, $E581)=\"\", S582, INDEX('Capital base input'!T$190:T$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!U$190:U$239, $E581)=\"\", T582, INDEX('Capital base input'!U$190:U$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!V$190:V$239, $E581)=\"\", U582, INDEX('Capital base input'!V$190:V$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!W$190:W$239, $E581)=\"\", V582, INDEX('Capital base input'!W$190:W$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!X$190:X$239, $E581)=\"\", W582, INDEX('Capital base input'!X$190:X$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$190:Y$239, $E581)=\"\", X582, INDEX('Capital base input'!Y$190:Y$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$190:Z$239, $E581)=\"\", Y582, INDEX('Capital base input'!Z$190:Z$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$190:AA$239, $E581)=\"\", Z582, INDEX('Capital base input'!AA$190:AA$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$190:AB$239, $E581)=\"\", AA582, INDEX('Capital base input'!AB$190:AB$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$190:AC$239, $E581)=\"\", AB582, INDEX('Capital base input'!AC$190:AC$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$190:AD$239, $E581)=\"\", AC582, INDEX('Capital base input'!AD$190:AD$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$190:AE$239, $E581)=\"\", AD582, INDEX('Capital base input'!AE$190:AE$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$190:AF$239, $E581)=\"\", AE582, INDEX('Capital base input'!AF$190:AF$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$190:AG$239, $E581)=\"\", AF582, INDEX('Capital base input'!AG$190:AG$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$190:AH$239, $E581)=\"\", AG582, INDEX('Capital base input'!AH$190:AH$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$190:AI$239, $E581)=\"\", AH582, INDEX('Capital base input'!AI$190:AI$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$190:AJ$239, $E581)=\"\", AI582, INDEX('Capital base input'!AJ$190:AJ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$190:AK$239, $E581)=\"\", AJ582, INDEX('Capital base input'!AK$190:AK$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$190:AL$239, $E581)=\"\", AK582, INDEX('Capital base input'!AL$190:AL$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$190:AM$239, $E581)=\"\", AL582, INDEX('Capital base input'!AM$190:AM$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$190:AN$239, $E581)=\"\", AM582, INDEX('Capital base input'!AN$190:AN$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$190:AO$239, $E581)=\"\", AN582, INDEX('Capital base input'!AO$190:AO$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$190:AP$239, $E581)=\"\", AO582, INDEX('Capital base input'!AP$190:AP$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$190:AQ$239, $E581)=\"\", AP582, INDEX('Capital base input'!AQ$190:AQ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$190:AR$239, $E581)=\"\", AQ582, INDEX('Capital base input'!AR$190:AR$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$190:AS$239, $E581)=\"\", AR582, INDEX('Capital base input'!AS$190:AS$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$190:AT$239, $E581)=\"\", AS582, INDEX('Capital base input'!AT$190:AT$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$190:AU$239, $E581)=\"\", AT582, INDEX('Capital base input'!AU$190:AU$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$190:AV$239, $E581)=\"\", AU582, INDEX('Capital base input'!AV$190:AV$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$190:AW$239, $E581)=\"\", AV582, INDEX('Capital base input'!AW$190:AW$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$190:AX$239, $E581)=\"\", AW582, INDEX('Capital base input'!AX$190:AX$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$190:AY$239, $E581)=\"\", AX582, INDEX('Capital base input'!AY$190:AY$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$190:AZ$239, $E581)=\"\", AY582, INDEX('Capital base input'!AZ$190:AZ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$190:BA$239, $E581)=\"\", AZ582, INDEX('Capital base input'!BA$190:BA$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$190:BB$239, $E581)=\"\", BA582, INDEX('Capital base input'!BB$190:BB$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$190:BC$239, $E581)=\"\", BB582, INDEX('Capital base input'!BC$190:BC$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$190:BD$239, $E581)=\"\", BC582, INDEX('Capital base input'!BD$190:BD$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$190:BE$239, $E581)=\"\", BD582, INDEX('Capital base input'!BE$190:BE$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$190:BF$239, $E581)=\"\", BE582, INDEX('Capital base input'!BF$190:BF$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$190:BG$239, $E581)=\"\", BF582, INDEX('Capital base input'!BG$190:BG$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$190:BH$239, $E581)=\"\", BG582, INDEX('Capital base input'!BH$190:BH$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$190:BI$239, $E581)=\"\", BH582, INDEX('Capital base input'!BI$190:BI$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$190:BJ$239, $E581)=\"\", BI582, INDEX('Capital base input'!BJ$190:BJ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$190:BK$239, $E581)=\"\", BJ582, INDEX('Capital base input'!BK$190:BK$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$190:BL$239, $E581)=\"\", BK582, INDEX('Capital base input'!BL$190:BL$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$190:BM$239, $E581)=\"\", BL582, INDEX('Capital base input'!BM$190:BM$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$190:BN$239, $E581)=\"\", BM582, INDEX('Capital base input'!BN$190:BN$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$190:BO$239, $E581)=\"\", BN582, INDEX('Capital base input'!BO$190:BO$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$190:BP$239, $E581)=\"\", BO582, INDEX('Capital base input'!BP$190:BP$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$190:BQ$239, $E581)=\"\", BP582, INDEX('Capital base input'!BQ$190:BQ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$190:BR$239, $E581)=\"\", BQ582, INDEX('Capital base input'!BR$190:BR$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$190:BS$239, $E581)=\"\", BR582, INDEX('Capital base input'!BS$190:BS$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$190:BT$239, $E581)=\"\", BS582, INDEX('Capital base input'!BT$190:BT$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$190:BU$239, $E581)=\"\", BT582, INDEX('Capital base input'!BU$190:BU$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$190:BV$239, $E581)=\"\", BU582, INDEX('Capital base input'!BV$190:BV$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$190:BW$239, $E581)=\"\", BV582, INDEX('Capital base input'!BW$190:BW$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$190:BX$239, $E581)=\"\", BW582, INDEX('Capital base input'!BX$190:BX$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$190:BY$239, $E581)=\"\", BX582, INDEX('Capital base input'!BY$190:BY$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$190:BZ$239, $E581)=\"\", BY582, INDEX('Capital base input'!BZ$190:BZ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$190:CA$239, $E581)=\"\", BZ582, INDEX('Capital base input'!CA$190:CA$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$190:CB$239, $E581)=\"\", CA582, INDEX('Capital base input'!CB$190:CB$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$190:CC$239, $E581)=\"\", CB582, INDEX('Capital base input'!CC$190:CC$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$190:CD$239, $E581)=\"\", CC582, INDEX('Capital base input'!CD$190:CD$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$190:CE$239, $E581)=\"\", CD582, INDEX('Capital base input'!CE$190:CE$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$190:CF$239, $E581)=\"\", CE582, INDEX('Capital base input'!CF$190:CF$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$190:CG$239, $E581)=\"\", CF582, INDEX('Capital base input'!CG$190:CG$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$190:CH$239, $E581)=\"\", CG582, INDEX('Capital base input'!CH$190:CH$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$190:CI$239, $E581)=\"\", CH582, INDEX('Capital base input'!CI$190:CI$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$190:CJ$239, $E581)=\"\", CI582, INDEX('Capital base input'!CJ$190:CJ$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$190:CK$239, $E581)=\"\", CJ582, INDEX('Capital base input'!CK$190:CK$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$190:CL$239, $E581)=\"\", CK582, INDEX('Capital base input'!CL$190:CL$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$190:CM$239, $E581)=\"\", CL582, INDEX('Capital base input'!CM$190:CM$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$190:CN$239, $E581)=\"\", CM582, INDEX('Capital base input'!CN$190:CN$239, $E581))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$190:CO$239, $E581)=\"\", CN582, INDEX('Capital base input'!CO$190:CO$239, $E581))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D679)","v":"Depreciation of asset adjustments - Capital base 2020"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>P$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:O696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>Q$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:P696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>R$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:Q696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>S$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:R696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>T$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:S696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>U$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:T696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>V$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:U696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>W$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:V696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>X$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:W696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>Y$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:X696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>Z$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:Y696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AA$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:Z696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AB$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AA696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AC$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AB696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AD$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AC696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AE$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AD696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AF$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AE696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AG$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AF696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AH$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AG696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AI$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AH696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AJ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AI696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AK$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AJ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AL$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AK696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AM$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AL696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AN$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AM696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AO$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AN696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AP$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AO696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AQ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AP696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AR$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AQ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AS$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AR696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AT$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AS696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AU$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AT696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AV$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AU696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AW$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AV696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AX$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AW696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AY$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AX696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>AZ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AY696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BA$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:AZ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BB$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BA696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BC$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BB696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BD$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BC696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BE$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BD696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BF$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BE696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BG$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BF696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BH$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BG696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BI$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BH696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BJ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BI696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BK$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BJ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BL$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BK696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BM$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BL696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BN$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BM696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BO$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BN696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BP$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BO696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BQ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BP696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BR$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BQ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BS$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BR696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BT$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BS696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BU$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BT696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BV$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BU696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BW$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BV696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BX$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BW696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BY$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BX696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>BZ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BY696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CA$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:BZ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CB$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CA696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CC$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CB696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CD$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CC696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CE$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CD696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CF$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CE696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CG$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CF696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CH$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CG696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CI$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CH696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CJ$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CI696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CK$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CJ696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CL$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CK696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CM$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CL696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CN$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CM696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G674, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=0, OFFSET($G675, -$D678, $D679)=\"n/a\"), 0, (IF(OFFSET($G675, -$D678, $D679)+$E679>CO$5, IFERROR(OFFSET($G674, -$D678, $D679)/OFFSET($G675, -$D678, $D679), 0), OFFSET($G674, -$D678, $D679)-SUM($G696:CN696)))*IF(OFFSET($G675, -$D678, $D679)+$E679-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,{"$f":"$D712+1","v":1},{"$f":"E712+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D713)","v":"Depreciation of net capex 2013"},null,{"$f":"IF('Capital base input'!H$22=\"No\",IF(OFFSET($G706, -$E713, $E713)=\"n/a\",0,IF(OFFSET($G706,-$E713,$E713)+$E713>H$5,IFERROR(((OFFSET($G705,-$E713,$E713)*0.5)/(OFFSET($G706,-$E713,$E713))),0),((OFFSET($G705,-$E713,$E713)*0.5)-SUM($G713:G713)))), \"\")","v":""},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>I$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:H713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>J$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:I713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>K$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:J713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>L$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:K713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>M$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:L713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>N$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:M713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>O$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:N713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>P$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:O713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>Q$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:P713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>R$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:Q713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>S$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:R713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>T$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:S713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>U$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:T713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>V$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:U713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>W$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:V713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>X$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:W713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>Y$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:X713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>Z$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:Y713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AA$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:Z713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AB$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AA713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AC$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AB713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AD$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AC713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AE$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AD713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AF$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AE713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AG$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AF713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AH$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AG713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AI$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AH713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AJ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AI713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AK$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AJ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AL$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AK713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AM$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AL713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AN$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AM713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AO$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AN713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AP$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AO713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AQ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AP713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AR$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AQ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AS$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AR713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AT$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AS713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AU$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AT713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AV$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AU713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AW$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AV713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AX$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AW713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AY$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AX713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>AZ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AY713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BA$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:AZ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BB$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BA713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BC$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BB713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BD$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BC713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BE$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BD713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BF$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BE713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BG$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BF713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BH$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BG713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BI$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BH713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BJ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BI713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BK$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BJ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BL$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BK713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BM$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BL713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BN$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BM713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BO$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BN713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BP$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BO713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BQ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BP713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BR$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BQ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BS$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BR713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BT$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BS713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BU$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BT713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BV$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BU713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BW$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BV713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BX$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BW713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BY$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BX713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>BZ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BY713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CA$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:BZ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CB$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CA713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CC$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CB713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CD$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CC713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CE$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CD713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CF$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CE713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CG$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CF713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CH$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CG713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CI$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CH713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CJ$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CI713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CK$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CJ713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CL$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CK713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CM$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CL713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CN$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CM713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G706, -$D713, $D713)=\"n/a\",0,(IF(OFFSET($G706,-$D713,$D713)+$E713>CO$5,IFERROR((OFFSET($G705,-$D713,$D713)/(OFFSET($G706,-$D713,$D713))),0),(OFFSET($G705,-$D713,$D713)-SUM($G713:CN713))))*IF(OFFSET($G706,-$D713,$D713)+$E713-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,9,{"$f":"E761+ 1","v":9},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D762)","v":"Depreciation of net capex 2021"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!P$22=\"No\",IF(OFFSET($G755, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G755,-$E762,$E762)+$E762>P$5,IFERROR(((OFFSET($G754,-$E762,$E762)*0.5)/(OFFSET($G755,-$E762,$E762))),0),((OFFSET($G754,-$E762,$E762)*0.5)-SUM($G762:O762)))), \"\")","v":""},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>Q$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:P762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>R$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:Q762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>S$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:R762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>T$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:S762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>U$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:T762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>V$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:U762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>W$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:V762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>X$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:W762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>Y$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:X762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>Z$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:Y762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AA$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:Z762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AB$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AA762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AC$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AB762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AD$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AC762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AE$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AD762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AF$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AE762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AG$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AF762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AH$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AG762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AI$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AH762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AJ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AI762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AK$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AJ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AL$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AK762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AM$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AL762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AN$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AM762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AO$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AN762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AP$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AO762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AQ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AP762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AR$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AQ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AS$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AR762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AT$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AS762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AU$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AT762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AV$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AU762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AW$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AV762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AX$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AW762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AY$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AX762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>AZ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AY762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BA$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:AZ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BB$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BA762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BC$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BB762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BD$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BC762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BE$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BD762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BF$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BE762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BG$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BF762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BH$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BG762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BI$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BH762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BJ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BI762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BK$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BJ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BL$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BK762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BM$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BL762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BN$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BM762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BO$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BN762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BP$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BO762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BQ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BP762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BR$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BQ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BS$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BR762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BT$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BS762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BU$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BT762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BV$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BU762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BW$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BV762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BX$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BW762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BY$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BX762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>BZ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BY762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CA$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:BZ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CB$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CA762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CC$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CB762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CD$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CC762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CE$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CD762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CF$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CE762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CG$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CF762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CH$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CG762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CI$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CH762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CJ$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CI762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CK$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CJ762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CL$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CK762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CM$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CL762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CN$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CM762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G755, -$D762, $D762)=\"n/a\",0,(IF(OFFSET($G755,-$D762,$D762)+$E762>CO$5,IFERROR((OFFSET($G754,-$D762,$D762)/(OFFSET($G755,-$D762,$D762))),0),(OFFSET($G754,-$D762,$D762)-SUM($G762:CN762))))*IF(OFFSET($G755,-$D762,$D762)+$E762-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D762)","v":"Depreciation of asset adjustments - Capital base 2021"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>Q$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:P779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>R$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:Q779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>S$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:R779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>T$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:S779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>U$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:T779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>V$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:U779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>W$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:V779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>X$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:W779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>Y$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:X779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>Z$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:Y779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AA$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:Z779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AB$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AA779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AC$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AB779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AD$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AC779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AE$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AD779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AF$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AE779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AG$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AF779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AH$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AG779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AI$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AH779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AJ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AI779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AK$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AJ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AL$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AK779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AM$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AL779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AN$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AM779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AO$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AN779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AP$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AO779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AQ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AP779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AR$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AQ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AS$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AR779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AT$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AS779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AU$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AT779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AV$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AU779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AW$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AV779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AX$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AW779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AY$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AX779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>AZ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AY779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BA$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:AZ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BB$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BA779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BC$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BB779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BD$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BC779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BE$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BD779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BF$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BE779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BG$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BF779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BH$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BG779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BI$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BH779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BJ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BI779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BK$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BJ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BL$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BK779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BM$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BL779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BN$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BM779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BO$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BN779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BP$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BO779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BQ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BP779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BR$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BQ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BS$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BR779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BT$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BS779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BU$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BT779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BV$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BU779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BW$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BV779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BX$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BW779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BY$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BX779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>BZ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BY779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CA$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:BZ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CB$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CA779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CC$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CB779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CD$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CC779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CE$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CD779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CF$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CE779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CG$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CF779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CH$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CG779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CI$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CH779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CJ$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CI779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CK$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CJ779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CL$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CK779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CM$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CL779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CN$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CM779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G757, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=0, OFFSET($G758, -$D761, $D762)=\"n/a\"), 0, (IF(OFFSET($G758, -$D761, $D762)+$E762>CO$5, IFERROR(OFFSET($G757, -$D761, $D762)/OFFSET($G758, -$D761, $D762), 0), OFFSET($G757, -$D761, $D762)-SUM($G779:CN779)))*IF(OFFSET($G758, -$D761, $D762)+$E762-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,2,{"$f":"E795+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D796)","v":"Depreciation of net capex 2014"},null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G789, -$E796, $E796)=\"n/a\",0,IF(OFFSET($G789,-$E796,$E796)+$E796>I$5,IFERROR(((OFFSET($G788,-$E796,$E796)*0.5)/(OFFSET($G789,-$E796,$E796))),0),((OFFSET($G788,-$E796,$E796)*0.5)-SUM($G796:H796)))), \"\")","v":""},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>J$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:I796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>K$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:J796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>L$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:K796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>M$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:L796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>N$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:M796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>O$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:N796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>P$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:O796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>Q$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:P796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>R$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:Q796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>S$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:R796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>T$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:S796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>U$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:T796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>V$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:U796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>W$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:V796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>X$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:W796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>Y$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:X796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>Z$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:Y796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AA$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:Z796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AB$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AA796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AC$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AB796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AD$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AC796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AE$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AD796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AF$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AE796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AG$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AF796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AH$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AG796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AI$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AH796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AJ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AI796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AK$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AJ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AL$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AK796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AM$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AL796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AN$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AM796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AO$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AN796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AP$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AO796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AQ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AP796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AR$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AQ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AS$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AR796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AT$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AS796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AU$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AT796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AV$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AU796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AW$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AV796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AX$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AW796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AY$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AX796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>AZ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AY796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BA$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:AZ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BB$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BA796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BC$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BB796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BD$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BC796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BE$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BD796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BF$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BE796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BG$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BF796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BH$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BG796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BI$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BH796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BJ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BI796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BK$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BJ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BL$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BK796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BM$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BL796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BN$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BM796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BO$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BN796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BP$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BO796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BQ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BP796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BR$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BQ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BS$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BR796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BT$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BS796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BU$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BT796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BV$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BU796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BW$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BV796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BX$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BW796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BY$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BX796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>BZ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BY796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CA$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:BZ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CB$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CA796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CC$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CB796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CD$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CC796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CE$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CD796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CF$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CE796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CG$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CF796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CH$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CG796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CI$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CH796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CJ$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CI796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CK$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CJ796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CL$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CK796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CM$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CL796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CN$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CM796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G789, -$D796, $D796)=\"n/a\",0,(IF(OFFSET($G789,-$D796,$D796)+$E796>CO$5,IFERROR((OFFSET($G788,-$D796,$D796)/(OFFSET($G789,-$D796,$D796))),0),(OFFSET($G788,-$D796,$D796)-SUM($G796:CN796))))*IF(OFFSET($G789,-$D796,$D796)+$E796-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,10,{"$f":"E844+ 1","v":10},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D845)","v":"Depreciation of net capex 2022"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!Q$22=\"No\",IF(OFFSET($G838, -$E845, $E845)=\"n/a\",0,IF(OFFSET($G838,-$E845,$E845)+$E845>Q$5,IFERROR(((OFFSET($G837,-$E845,$E845)*0.5)/(OFFSET($G838,-$E845,$E845))),0),((OFFSET($G837,-$E845,$E845)*0.5)-SUM($G845:P845)))), \"\")","v":""},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>R$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:Q845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>S$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:R845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>T$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:S845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>U$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:T845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>V$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:U845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>W$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:V845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>X$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:W845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>Y$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:X845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>Z$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:Y845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AA$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:Z845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AB$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AA845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AC$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AB845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AD$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AC845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AE$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AD845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AF$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AE845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AG$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AF845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AH$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AG845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AI$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AH845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AJ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AI845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AK$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AJ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AL$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AK845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AM$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AL845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AN$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AM845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AO$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AN845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AP$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AO845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AQ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AP845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AR$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AQ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AS$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AR845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AT$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AS845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AU$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AT845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AV$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AU845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AW$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AV845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AX$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AW845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AY$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AX845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>AZ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AY845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BA$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:AZ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BB$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BA845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BC$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BB845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BD$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BC845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BE$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BD845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BF$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BE845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BG$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BF845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BH$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BG845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BI$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BH845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BJ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BI845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BK$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BJ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BL$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BK845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BM$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BL845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BN$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BM845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BO$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BN845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BP$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BO845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BQ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BP845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BR$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BQ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BS$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BR845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BT$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BS845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BU$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BT845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BV$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BU845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BW$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BV845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BX$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BW845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BY$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BX845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>BZ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BY845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CA$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:BZ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CB$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CA845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CC$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CB845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CD$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CC845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CE$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CD845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CF$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CE845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CG$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CF845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CH$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CG845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CI$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CH845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CJ$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CI845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CK$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CJ845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CL$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CK845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CM$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CL845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CN$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CM845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G838, -$D845, $D845)=\"n/a\",0,(IF(OFFSET($G838,-$D845,$D845)+$E845>CO$5,IFERROR((OFFSET($G837,-$D845,$D845)/(OFFSET($G838,-$D845,$D845))),0),(OFFSET($G837,-$D845,$D845)-SUM($G845:CN845))))*IF(OFFSET($G838,-$D845,$D845)+$E845-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D845)","v":"Depreciation of asset adjustments - Capital base 2022"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>R$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:Q862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>S$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:R862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>T$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:S862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>U$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:T862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>V$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:U862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>W$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:V862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>X$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:W862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>Y$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:X862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>Z$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:Y862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AA$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:Z862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AB$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AA862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AC$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AB862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AD$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AC862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AE$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AD862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AF$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AE862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AG$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AF862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AH$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AG862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AI$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AH862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AJ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AI862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AK$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AJ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AL$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AK862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AM$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AL862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AN$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AM862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AO$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AN862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AP$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AO862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AQ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AP862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AR$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AQ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AS$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AR862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AT$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AS862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AU$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AT862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AV$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AU862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AW$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AV862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AX$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AW862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AY$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AX862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>AZ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AY862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BA$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:AZ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BB$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BA862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BC$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BB862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BD$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BC862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BE$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BD862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BF$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BE862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BG$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BF862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BH$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BG862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BI$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BH862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BJ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BI862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BK$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BJ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BL$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BK862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BM$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BL862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BN$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BM862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BO$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BN862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BP$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BO862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BQ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BP862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BR$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BQ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BS$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BR862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BT$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BS862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BU$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BT862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BV$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BU862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BW$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BV862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BX$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BW862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BY$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BX862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>BZ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BY862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CA$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:BZ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CB$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CA862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CC$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CB862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CD$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CC862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CE$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CD862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CF$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CE862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CG$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CF862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CH$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CG862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CI$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CH862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CJ$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CI862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CK$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CJ862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CL$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CK862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CM$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CL862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CN$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CM862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G840, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=0, OFFSET($G841, -$D844, $D845)=\"n/a\"), 0, (IF(OFFSET($G841, -$D844, $D845)+$E845>CO$5, IFERROR(OFFSET($G840, -$D844, $D845)/OFFSET($G841, -$D844, $D845), 0), OFFSET($G840, -$D844, $D845)-SUM($G862:CN862)))*IF(OFFSET($G841, -$D844, $D845)+$E845-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[]
[null,null,null,10,{"$f":"E926+ 1","v":10},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D927)","v":"Depreciation of net capex 2022"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!Q$22=\"No\",IF(OFFSET($G920, -$E927, $E927)=\"n/a\",0,IF(OFFSET($G920,-$E927,$E927)+$E927>Q$5,IFERROR(((OFFSET($G919,-$E927,$E927)*0.5)/(OFFSET($G920,-$E927,$E927))),0),((OFFSET($G919,-$E927,$E927)*0.5)-SUM($G927:P927)))), \"\")","v":""},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>R$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:Q927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>S$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:R927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>T$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:S927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>U$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:T927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>V$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:U927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>W$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:V927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>X$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:W927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>Y$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:X927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>Z$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:Y927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AA$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:Z927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AB$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AA927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AC$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AB927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AD$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AC927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AE$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AD927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AF$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AE927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AG$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AF927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AH$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AG927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AI$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AH927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AJ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AI927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AK$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AJ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AL$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AK927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AM$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AL927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AN$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AM927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AO$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AN927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AP$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AO927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AQ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AP927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AR$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AQ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AS$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AR927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AT$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AS927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AU$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AT927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AV$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AU927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AW$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AV927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AX$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AW927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AY$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AX927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>AZ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AY927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BA$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:AZ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BB$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BA927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BC$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BB927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BD$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BC927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BE$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BD927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BF$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BE927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BG$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BF927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BH$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BG927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BI$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BH927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BJ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BI927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BK$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BJ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BL$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BK927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BM$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BL927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BN$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BM927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BO$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BN927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BP$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BO927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BQ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BP927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BR$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BQ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BS$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BR927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BT$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BS927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BU$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BT927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BV$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BU927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BW$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BV927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BX$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BW927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BY$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BX927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>BZ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BY927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CA$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:BZ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CB$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CA927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CC$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CB927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CD$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CC927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CE$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CD927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CF$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CE927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CG$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CF927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CH$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CG927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CI$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CH927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CJ$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CI927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CK$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CJ927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CL$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CK927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CM$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CL927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CN$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CM927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G920, -$D927, $D927)=\"n/a\",0,(IF(OFFSET($G920,-$D927,$D927)+$E927>CO$5,IFERROR((OFFSET($G919,-$D927,$D927)/(OFFSET($G920,-$D927,$D927))),0),(OFFSET($G919,-$D927,$D927)-SUM($G927:CN927))))*IF(OFFSET($G920,-$D927,$D927)+$E927-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D959)","v":"Depreciation of asset adjustments - Capital base 2013"},null,null,{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>I$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:H976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>J$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:I976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>K$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:J976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>L$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:K976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>M$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:L976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>N$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:M976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>O$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:N976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>P$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:O976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>Q$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:P976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>R$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:Q976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>S$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:R976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>T$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:S976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>U$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:T976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>V$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:U976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>W$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:V976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>X$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:W976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>Y$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:X976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>Z$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:Y976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AA$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:Z976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AB$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AA976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AC$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AB976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AD$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AC976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AE$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AD976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AF$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AE976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AG$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AF976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AH$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AG976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AI$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AH976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AJ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AI976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AK$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AJ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AL$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AK976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AM$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AL976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AN$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AM976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AO$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AN976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AP$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AO976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AQ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AP976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AR$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AQ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AS$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AR976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AT$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AS976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AU$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AT976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AV$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AU976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AW$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AV976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AX$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AW976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AY$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AX976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>AZ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AY976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BA$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:AZ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BB$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BA976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BC$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BB976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BD$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BC976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BE$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BD976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BF$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BE976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BG$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BF976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BH$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BG976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BI$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BH976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BJ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BI976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BK$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BJ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BL$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BK976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BM$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BL976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BN$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BM976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BO$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BN976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BP$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BO976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BQ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BP976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BR$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BQ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BS$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BR976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BT$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BS976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BU$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BT976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BV$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BU976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BW$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BV976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BX$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BW976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BY$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BX976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>BZ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BY976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CA$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:BZ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CB$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CA976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CC$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CB976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CD$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CC976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CE$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CD976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CF$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CE976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CG$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CF976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CH$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CG976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CI$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CH976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CJ$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CI976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CK$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CJ976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CL$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CK976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CM$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CL976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CN$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CM976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G954, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=0, OFFSET($G955, -$D958, $D959)=\"n/a\"), 0, (IF(OFFSET($G955, -$D958, $D959)+$E959>CO$5, IFERROR(OFFSET($G954, -$D958, $D959)/OFFSET($G955, -$D958, $D959), 0), OFFSET($G954, -$D958, $D959)-SUM($G976:CN976)))*IF(OFFSET($G955, -$D958, $D959)+$E959-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$350:$G$399, $E991)/INDEX(CPI, 'Capital base input'!H$5+2)*INDEX(nvanillaWACC, 'Capital base input'!H$5+2)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$350:H$399, $E991)/'Capital base input'!H$15*(INDEX(rvanillaWACC, 'Capital base input'!I$5+2)/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$350:I$399, $E991)/'Capital base input'!I$15*(INDEX(rvanillaWACC, 'Capital base input'!J$5+2)/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$350:J$399, $E991)/'Capital base input'!J$15*(INDEX(rvanillaWACC, 'Capital base input'!K$5+2)/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$350:K$399, $E991)/'Capital base input'!K$15*(INDEX(rvanillaWACC, 'Capital base input'!L$5+2)/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$350:L$399, $E991)/'Capital base input'!L$15*(INDEX(rvanillaWACC, 'Capital base input'!M$5+2)/'Capital base input'!L$20-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$350:M$399, $E991)/'Capital base input'!M$15*(INDEX(rvanillaWACC, 'Capital base input'!N$5+2)/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$350:N$399, $E991)/'Capital base input'!N$15*(INDEX(rvanillaWACC, 'Capital base input'!O$5+2)/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$350:O$399, $E991)/'Capital base input'!O$15*(INDEX(rvanillaWACC, 'Capital base input'!P$5+2)/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$350:P$399, $E991)/'Capital base input'!P$15*(INDEX(rvanillaWACC, 'Capital base input'!Q$5+2)/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$350:Q$399, $E991)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, 'Capital base input'!R$5+2)/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$350:R$399, $E991)/'Capital base input'!R$15*(INDEX(rvanillaWACC, 'Capital base input'!S$5+2)/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$350:S$399, $E991)/'Capital base input'!S$15*(INDEX(rvanillaWACC, 'Capital base input'!T$5+2)/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$350:T$399, $E991)/'Capital base input'!T$15*(INDEX(rvanillaWACC, 'Capital base input'!U$5+2)/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$350:U$399, $E991)/'Capital base input'!U$15*(INDEX(rvanillaWACC, 'Capital base input'!V$5+2)/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$350:V$399, $E991)/'Capital base input'!V$15*(INDEX(rvanillaWACC, 'Capital base input'!W$5+2)/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$350:W$399, $E991)/'Capital base input'!W$15*(INDEX(rvanillaWACC, 'Capital base input'!X$5+2)/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$350:X$399, $E991)/'Capital base input'!X$15*(INDEX(rvanillaWACC, 'Capital base input'!Y$5+2)/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$350:Y$399, $E991)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, 'Capital base input'!Z$5+2)/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$350:Z$399, $E991)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, 'Capital base input'!AA$5+2)/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$350:AA$399, $E991)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, 'Capital base input'!AB$5+2)/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$350:AB$399, $E991)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, 'Capital base input'!AC$5+2)/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$350:AC$399, $E991)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, 'Capital base input'!AD$5+2)/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$350:AD$399, $E991)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, 'Capital base input'!AE$5+2)/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$350:AE$399, $E991)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, 'Capital base input'!AF$5+2)/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$350:AF$399, $E991)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, 'Capital base input'!AG$5+2)/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$350:AG$399, $E991)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, 'Capital base input'!AH$5+2)/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$350:AH$399, $E991)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, 'Capital base input'!AI$5+2)/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$350:AI$399, $E991)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, 'Capital base input'!AJ$5+2)/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$350:AJ$399, $E991)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, 'Capital base input'!AK$5+2)/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$350:AK$399, $E991)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, 'Capital base input'!AL$5+2)/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$350:AL$399, $E991)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, 'Capital base input'!AM$5+2)/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$350:AM$399, $E991)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, 'Capital base input'!AN$5+2)/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$350:AN$399, $E991)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, 'Capital base input'!AO$5+2)/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$350:AO$399, $E991)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, 'Capital base input'!AP$5+2)/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$350:AP$399, $E991)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, 'Capital base input'!AQ$5+2)/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$350:AQ$399, $E991)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, 'Capital base input'!AR$5+2)/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$350:AR$399, $E991)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, 'Capital base input'!AS$5+2)/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$350:AS$399, $E991)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, 'Capital base input'!AT$5+2)/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$350:AT$399, $E991)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, 'Capital base input'!AU$5+2)/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$350:AU$399, $E991)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, 'Capital base input'!AV$5+2)/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$350:AV$399, $E991)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, 'Capital base input'!AW$5+2)/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$350:AW$399, $E991)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, 'Capital base input'!AX$5+2)/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$350:AX$399, $E991)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, 'Capital base input'!AY$5+2)/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$350:AY$399, $E991)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, 'Capital base input'!AZ$5+2)/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$350:AZ$399, $E991)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, 'Capital base input'!BA$5+2)/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$350:BA$399, $E991)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, 'Capital base input'!BB$5+2)/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$350:BB$399, $E991)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, 'Capital base input'!BC$5+2)/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$350:BC$399, $E991)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, 'Capital base input'!BD$5+2)/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$350:BD$399, $E991)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, 'Capital base input'!BE$5+2)/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$350:BE$399, $E991)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, 'Capital base input'!BF$5+2)/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$350:BF$399, $E991)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, 'Capital base input'!BG$5+2)/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$350:BG$399, $E991)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, 'Capital base input'!BH$5+2)/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$350:BH$399, $E991)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, 'Capital base input'!BI$5+2)/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$350:BI$399, $E991)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, 'Capital base input'!BJ$5+2)/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$350:BJ$399, $E991)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, 'Capital base input'!BK$5+2)/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$350:BK$399, $E991)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, 'Capital base input'!BL$5+2)/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$350:BL$399, $E991)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, 'Capital base input'!BM$5+2)/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$350:BM$399, $E991)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, 'Capital base input'!BN$5+2)/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$350:BN$399, $E991)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, 'Capital base input'!BO$5+2)/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$350:BO$399, $E991)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, 'Capital base input'!BP$5+2)/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$350:BP$399, $E991)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, 'Capital base input'!BQ$5+2)/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$350:BQ$399, $E991)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, 'Capital base input'!BR$5+2)/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$350:BR$399, $E991)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, 'Capital base input'!BS$5+2)/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$350:BS$399, $E991)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, 'Capital base input'!BT$5+2)/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$350:BT$399, $E991)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, 'Capital base input'!BU$5+2)/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$350:BU$399, $E991)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, 'Capital base input'!BV$5+2)/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$350:BV$399, $E991)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, 'Capital base input'!BW$5+2)/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$350:BW$399, $E991)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, 'Capital base input'!BX$5+2)/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$350:BX$399, $E991)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, 'Capital base input'!BY$5+2)/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$350:BY$399, $E991)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, 'Capital base input'!BZ$5+2)/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$350:BZ$399, $E991)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, 'Capital base input'!CA$5+2)/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$350:CA$399, $E991)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, 'Capital base input'!CB$5+2)/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$350:CB$399, $E991)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, 'Capital base input'!CC$5+2)/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$350:CC$399, $E991)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, 'Capital base input'!CD$5+2)/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$350:CD$399, $E991)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, 'Capital base input'!CE$5+2)/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$350:CE$399, $E991)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, 'Capital base input'!CF$5+2)/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$350:CF$399, $E991)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, 'Capital base input'!CG$5+2)/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$350:CG$399, $E991)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, 'Capital base input'!CH$5+2)/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$350:CH$399, $E991)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, 'Capital base input'!CI$5+2)/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$350:CI$399, $E991)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, 'Capital base input'!CJ$5+2)/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$350:CJ$399, $E991)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, 'Capital base input'!CK$5+2)/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$350:CK$399, $E991)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, 'Capital base input'!CL$5+2)/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$350:CL$399, $E991)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, 'Capital base input'!CM$5+2)/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$350:CM$399, $E991)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, 'Capital base input'!CN$5+2)/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$350:CN$399, $E991)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, 'Capital base input'!CO$5+2)/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$350:CO$399, $E991)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, 'Capital base input'!CP$5+2)/'Capital base input'!CO$20-1))","v":0}]
[null,null,null,2,{"$f":"E1041+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1042)","v":"Depreciation of net capex 2014"},null,null,{"$f":"IF('Capital base input'!I$22=\"No\",IF(OFFSET($G1035, -$E1042, $E1042)=\"n/a\",0,IF(OFFSET($G1035,-$E1042,$E1042)+$E1042>I$5,IFERROR(((OFFSET($G1034,-$E1042,$E1042)*0.5)/(OFFSET($G1035,-$E1042,$E1042))),0),((OFFSET($G1034,-$E1042,$E1042)*0.5)-SUM($G1042:H1042)))), \"\")","v":""},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>J$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:I1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>K$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:J1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>L$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:K1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>M$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:L1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>N$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:M1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>O$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:N1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>P$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:O1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>Q$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:P1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>R$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:Q1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>S$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:R1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>T$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:S1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>U$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:T1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>V$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:U1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>W$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:V1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>X$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:W1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>Y$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:X1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>Z$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:Y1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AA$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:Z1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AB$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AA1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AC$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AB1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AD$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AC1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AE$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AD1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AF$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AE1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AG$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AF1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AH$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AG1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AI$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AH1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AJ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AI1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AK$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AJ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AL$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AK1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AM$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AL1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AN$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AM1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AO$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AN1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AP$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AO1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AQ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AP1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AR$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AQ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AS$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AR1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AT$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AS1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AU$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AT1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AV$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AU1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AW$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AV1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AX$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AW1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AY$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AX1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>AZ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AY1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BA$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:AZ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BB$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BA1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BC$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BB1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BD$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BC1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BE$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BD1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BF$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BE1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BG$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BF1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BH$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BG1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BI$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BH1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BJ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BI1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BK$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BJ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BL$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BK1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BM$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BL1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BN$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BM1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BO$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BN1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BP$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BO1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BQ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BP1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BR$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BQ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BS$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BR1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BT$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BS1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BU$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BT1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BV$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BU1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BW$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BV1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BX$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BW1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BY$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BX1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>BZ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BY1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CA$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:BZ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CB$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CA1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CC$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CB1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CD$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CC1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CE$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CD1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CF$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CE1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CG$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CF1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CH$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CG1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CI$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CH1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CJ$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CI1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CK$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CJ1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CL$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CK1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CM$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CL1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CN$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CM1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1035, -$D1042, $D1042)=\"n/a\",0,(IF(OFFSET($G1035,-$D1042,$D1042)+$E1042>CO$5,IFERROR((OFFSET($G1034,-$D1042,$D1042)/(OFFSET($G1035,-$D1042,$D1042))),0),(OFFSET($G1034,-$D1042,$D1042)-SUM($G1042:CN1042))))*IF(OFFSET($G1035,-$D1042,$D1042)+$E1042-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1042)","v":"Depreciation of asset adjustments - Capital base 2014"},null,null,null,{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>J$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:I1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>K$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:J1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>L$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:K1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>M$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:L1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>N$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:M1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>O$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:N1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>P$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:O1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>Q$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:P1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>R$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:Q1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>S$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:R1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>T$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:S1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>U$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:T1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>V$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:U1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>W$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:V1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>X$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:W1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>Y$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:X1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>Z$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:Y1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AA$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:Z1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AB$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AA1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AC$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AB1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AD$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AC1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AE$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AD1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AF$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AE1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AG$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AF1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AH$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AG1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AI$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AH1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AJ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AI1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AK$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AJ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AL$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AK1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AM$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AL1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AN$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AM1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AO$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AN1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AP$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AO1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AQ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AP1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AR$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AQ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AS$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AR1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AT$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AS1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AU$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AT1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AV$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AU1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AW$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AV1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AX$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AW1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AY$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AX1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>AZ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AY1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BA$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:AZ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BB$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BA1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BC$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BB1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BD$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BC1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BE$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BD1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BF$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BE1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BG$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BF1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BH$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BG1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BI$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BH1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BJ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BI1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BK$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BJ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BL$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BK1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BM$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BL1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BN$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BM1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BO$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BN1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BP$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BO1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BQ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BP1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BR$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BQ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BS$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BR1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BT$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BS1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BU$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BT1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BV$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BU1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BW$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BV1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BX$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BW1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BY$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BX1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>BZ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BY1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CA$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:BZ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CB$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CA1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CC$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CB1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CD$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CC1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CE$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CD1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CF$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CE1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CG$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CF1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CH$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CG1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CI$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CH1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CJ$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CI1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CK$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CJ1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CL$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CK1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CM$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CL1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CN$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CM1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1037, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=0, OFFSET($G1038, -$D1041, $D1042)=\"n/a\"), 0, (IF(OFFSET($G1038, -$D1041, $D1042)+$E1042>CO$5, IFERROR(OFFSET($G1037, -$D1041, $D1042)/OFFSET($G1038, -$D1041, $D1042), 0), OFFSET($G1037, -$D1041, $D1042)-SUM($G1059:CN1059)))*IF(OFFSET($G1038, -$D1041, $D1042)+$E1042-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1091)","v":"Depreciation of asset adjustments - Capital base 2022"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>R$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:Q1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>S$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:R1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>T$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:S1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>U$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:T1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>V$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:U1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>W$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:V1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>X$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:W1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>Y$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:X1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>Z$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:Y1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AA$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:Z1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AB$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AA1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AC$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AB1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AD$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AC1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AE$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AD1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AF$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AE1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AG$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AF1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AH$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AG1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AI$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AH1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AJ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AI1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AK$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AJ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AL$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AK1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AM$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AL1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AN$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AM1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AO$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AN1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AP$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AO1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AQ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AP1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AR$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AQ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AS$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AR1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AT$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AS1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AU$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AT1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AV$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AU1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AW$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AV1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AX$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AW1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AY$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AX1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>AZ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AY1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BA$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:AZ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BB$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BA1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BC$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BB1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BD$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BC1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BE$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BD1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BF$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BE1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BG$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BF1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BH$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BG1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BI$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BH1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BJ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BI1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BK$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BJ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BL$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BK1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BM$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BL1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BN$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BM1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BO$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BN1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BP$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BO1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BQ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BP1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BR$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BQ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BS$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BR1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BT$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BS1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BU$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BT1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BV$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BU1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BW$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BV1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BX$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BW1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BY$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BX1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>BZ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BY1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CA$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:BZ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CB$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CA1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CC$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CB1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CD$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CC1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CE$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CD1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CF$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CE1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CG$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CF1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CH$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CG1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CI$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CH1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CJ$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CI1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CK$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CJ1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CL$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CK1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CM$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CL1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CN$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CM1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1086, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=0, OFFSET($G1087, -$D1090, $D1091)=\"n/a\"), 0, (IF(OFFSET($G1087, -$D1090, $D1091)+$E1091>CO$5, IFERROR(OFFSET($G1086, -$D1090, $D1091)/OFFSET($G1087, -$D1090, $D1091), 0), OFFSET($G1086, -$D1090, $D1091)-SUM($G1108:CN1108)))*IF(OFFSET($G1087, -$D1090, $D1091)+$E1091-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,3,{"$f":"E1124+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1125)","v":"Depreciation of net capex 2015"},null,null,null,{"$f":"IF('Capital base input'!J$22=\"No\",IF(OFFSET($G1118, -$E1125, $E1125)=\"n/a\",0,IF(OFFSET($G1118,-$E1125,$E1125)+$E1125>J$5,IFERROR(((OFFSET($G1117,-$E1125,$E1125)*0.5)/(OFFSET($G1118,-$E1125,$E1125))),0),((OFFSET($G1117,-$E1125,$E1125)*0.5)-SUM($G1125:I1125)))), \"\")","v":""},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>K$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:J1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>L$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:K1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>M$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:L1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>N$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:M1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>O$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:N1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>P$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:O1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>Q$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:P1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>R$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:Q1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>S$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:R1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>T$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:S1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>U$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:T1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>V$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:U1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>W$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:V1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>X$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:W1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>Y$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:X1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>Z$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:Y1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AA$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:Z1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AB$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AA1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AC$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AB1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AD$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AC1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AE$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AD1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AF$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AE1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AG$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AF1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AH$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AG1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AI$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AH1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AJ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AI1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AK$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AJ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AL$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AK1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AM$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AL1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AN$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AM1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AO$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AN1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AP$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AO1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AQ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AP1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AR$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AQ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AS$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AR1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AT$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AS1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AU$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AT1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AV$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AU1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AW$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AV1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AX$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AW1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AY$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AX1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>AZ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AY1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BA$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:AZ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BB$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BA1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BC$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BB1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BD$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BC1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BE$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BD1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BF$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BE1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BG$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BF1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BH$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BG1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BI$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BH1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BJ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BI1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BK$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BJ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BL$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BK1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BM$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BL1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BN$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BM1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BO$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BN1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BP$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BO1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BQ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BP1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BR$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BQ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BS$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BR1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BT$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BS1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BU$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BT1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BV$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BU1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BW$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BV1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BX$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BW1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BY$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BX1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>BZ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BY1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CA$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:BZ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CB$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CA1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CC$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CB1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CD$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CC1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CE$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CD1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CF$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CE1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CG$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CF1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CH$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CG1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CI$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CH1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CJ$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CI1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CK$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CJ1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CL$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CK1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CM$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CL1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CN$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CM1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1118, -$D1125, $D1125)=\"n/a\",0,(IF(OFFSET($G1118,-$D1125,$D1125)+$E1125>CO$5,IFERROR((OFFSET($G1117,-$D1125,$D1125)/(OFFSET($G1118,-$D1125,$D1125))),0),(OFFSET($G1117,-$D1125,$D1125)-SUM($G1125:CN1125))))*IF(OFFSET($G1118,-$D1125,$D1125)+$E1125-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,11,{"$f":"E1173+0.5","v":10.5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1174)","v":"Depreciation of net capex 2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!R$22=\"No\",IF(OFFSET($G1167, -$E1174, $E1174)=\"n/a\",0,IF(OFFSET($G1167,-$E1174,$E1174)+$E1174>R$5,IFERROR(((OFFSET($G1166,-$E1174,$E1174)*0.5)/(OFFSET($G1167,-$E1174,$E1174))),0),((OFFSET($G1166,-$E1174,$E1174)*0.5)-SUM($G1174:Q1174)))), \"\")","v":""},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>S$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:R1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>T$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:S1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>U$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:T1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>V$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:U1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>W$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:V1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>X$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:W1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>Y$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:X1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>Z$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:Y1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AA$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:Z1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AB$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AA1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AC$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AB1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AD$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AC1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AE$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AD1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AF$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AE1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AG$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AF1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AH$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AG1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AI$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AH1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AJ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AI1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AK$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AJ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AL$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AK1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AM$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AL1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AN$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AM1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AO$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AN1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AP$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AO1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AQ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AP1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AR$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AQ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AS$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AR1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AT$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AS1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AU$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AT1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AV$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AU1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AW$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AV1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AX$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AW1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AY$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AX1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>AZ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AY1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BA$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:AZ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BB$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BA1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BC$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BB1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BD$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BC1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BE$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BD1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BF$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BE1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BG$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BF1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BH$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BG1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BI$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BH1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BJ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BI1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BK$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BJ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BL$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BK1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BM$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BL1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BN$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BM1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BO$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BN1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BP$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BO1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BQ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BP1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BR$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BQ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BS$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BR1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BT$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BS1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BU$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BT1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BV$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BU1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BW$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BV1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BX$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BW1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BY$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BX1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>BZ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BY1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CA$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:BZ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CB$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CA1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CC$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CB1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CD$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CC1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CE$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CD1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CF$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CE1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CG$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CF1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CH$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CG1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CI$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CH1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CJ$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CI1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CK$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CJ1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CL$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CK1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CM$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CL1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CN$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CM1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1167, -$D1174, $D1174)=\"n/a\",0,(IF(OFFSET($G1167,-$D1174,$D1174)+$E1174>CO$5,IFERROR((OFFSET($G1166,-$D1174,$D1174)/(OFFSET($G1167,-$D1174,$D1174))),0),(OFFSET($G1166,-$D1174,$D1174)-SUM($G1174:CN1174))))*IF(OFFSET($G1167,-$D1174,$D1174)+$E1174-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1198<>0, IF(G1197<>\"n/a\", INDEX('Capital base input'!$G$190:$G$239, $E1196)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1198<>0, IF(H1197<>\"n/a\", H1197-ROUNDDOWN('Capital base input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I1198<>0, IF(I1197<>\"n/a\", I1197-ROUNDDOWN('Capital base input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J1198<>0, IF(J1197<>\"n/a\", J1197-ROUNDDOWN('Capital base input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K1198<>0, IF(K1197<>\"n/a\", K1197-ROUNDDOWN('Capital base input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L1198<>0, IF(L1197<>\"n/a\", L1197-ROUNDDOWN('Capital base input'!M$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(M1198<>0, IF(M1197<>\"n/a\", M1197-ROUNDDOWN('Capital base input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N1198<>0, IF(N1197<>\"n/a\", N1197-ROUNDDOWN('Capital base input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O1198<>0, IF(O1197<>\"n/a\", O1197-ROUNDDOWN('Capital base input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P1198<>0, IF(P1197<>\"n/a\", P1197-ROUNDDOWN('Capital base input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q1198<>0, IF(Q1197<>\"n/a\", Q1197-ROUNDDOWN('Capital base input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R1198<>0, IF(R1197<>\"n/a\", R1197-ROUNDDOWN('Capital base input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S1198<>0, IF(S1197<>\"n/a\", S1197-ROUNDDOWN('Capital base input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T1198<>0, IF(T1197<>\"n/a\", T1197-ROUNDDOWN('Capital base input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U1198<>0, IF(U1197<>\"n/a\", U1197-ROUNDDOWN('Capital base input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V1198<>0, IF(V1197<>\"n/a\", V1197-ROUNDDOWN('Capital base input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W1198<>0, IF(W1197<>\"n/a\", W1197-ROUNDDOWN('Capital base input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X1198<>0, IF(X1197<>\"n/a\", X1197-ROUNDDOWN('Capital base input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y1198<>0, IF(Y1197<>\"n/a\", Y1197-ROUNDDOWN('Capital base input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z1198<>0, IF(Z1197<>\"n/a\", Z1197-ROUNDDOWN('Capital base input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA1198<>0, IF(AA1197<>\"n/a\", AA1197-ROUNDDOWN('Capital base input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB1198<>0, IF(AB1197<>\"n/a\", AB1197-ROUNDDOWN('Capital base input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC1198<>0, IF(AC1197<>\"n/a\", AC1197-ROUNDDOWN('Capital base input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD1198<>0, IF(AD1197<>\"n/a\", AD1197-ROUNDDOWN('Capital base input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE1198<>0, IF(AE1197<>\"n/a\", AE1197-ROUNDDOWN('Capital base input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF1198<>0, IF(AF1197<>\"n/a\", AF1197-ROUNDDOWN('Capital base input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG1198<>0, IF(AG1197<>\"n/a\", AG1197-ROUNDDOWN('Capital base input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH1198<>0, IF(AH1197<>\"n/a\", AH1197-ROUNDDOWN('Capital base input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI1198<>0, IF(AI1197<>\"n/a\", AI1197-ROUNDDOWN('Capital base input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ1198<>0, IF(AJ1197<>\"n/a\", AJ1197-ROUNDDOWN('Capital base input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK1198<>0, IF(AK1197<>\"n/a\", AK1197-ROUNDDOWN('Capital base input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL1198<>0, IF(AL1197<>\"n/a\", AL1197-ROUNDDOWN('Capital base input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM1198<>0, IF(AM1197<>\"n/a\", AM1197-ROUNDDOWN('Capital base input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN1198<>0, IF(AN1197<>\"n/a\", AN1197-ROUNDDOWN('Capital base input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO1198<>0, IF(AO1197<>\"n/a\", AO1197-ROUNDDOWN('Capital base input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP1198<>0, IF(AP1197<>\"n/a\", AP1197-ROUNDDOWN('Capital base input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ1198<>0, IF(AQ1197<>\"n/a\", AQ1197-ROUNDDOWN('Capital base input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR1198<>0, IF(AR1197<>\"n/a\", AR1197-ROUNDDOWN('Capital base input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS1198<>0, IF(AS1197<>\"n/a\", AS1197-ROUNDDOWN('Capital base input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT1198<>0, IF(AT1197<>\"n/a\", AT1197-ROUNDDOWN('Capital base input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU1198<>0, IF(AU1197<>\"n/a\", AU1197-ROUNDDOWN('Capital base input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV1198<>0, IF(AV1197<>\"n/a\", AV1197-ROUNDDOWN('Capital base input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW1198<>0, IF(AW1197<>\"n/a\", AW1197-ROUNDDOWN('Capital base input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX1198<>0, IF(AX1197<>\"n/a\", AX1197-ROUNDDOWN('Capital base input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY1198<>0, IF(AY1197<>\"n/a\", AY1197-ROUNDDOWN('Capital base input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ1198<>0, IF(AZ1197<>\"n/a\", AZ1197-ROUNDDOWN('Capital base input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA1198<>0, IF(BA1197<>\"n/a\", BA1197-ROUNDDOWN('Capital base input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB1198<>0, IF(BB1197<>\"n/a\", BB1197-ROUNDDOWN('Capital base input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC1198<>0, IF(BC1197<>\"n/a\", BC1197-ROUNDDOWN('Capital base input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD1198<>0, IF(BD1197<>\"n/a\", BD1197-ROUNDDOWN('Capital base input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE1198<>0, IF(BE1197<>\"n/a\", BE1197-ROUNDDOWN('Capital base input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF1198<>0, IF(BF1197<>\"n/a\", BF1197-ROUNDDOWN('Capital base input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG1198<>0, IF(BG1197<>\"n/a\", BG1197-ROUNDDOWN('Capital base input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH1198<>0, IF(BH1197<>\"n/a\", BH1197-ROUNDDOWN('Capital base input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI1198<>0, IF(BI1197<>\"n/a\", BI1197-ROUNDDOWN('Capital base input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ1198<>0, IF(BJ1197<>\"n/a\", BJ1197-ROUNDDOWN('Capital base input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK1198<>0, IF(BK1197<>\"n/a\", BK1197-ROUNDDOWN('Capital base input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL1198<>0, IF(BL1197<>\"n/a\", BL1197-ROUNDDOWN('Capital base input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM1198<>0, IF(BM1197<>\"n/a\", BM1197-ROUNDDOWN('Capital base input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN1198<>0, IF(BN1197<>\"n/a\", BN1197-ROUNDDOWN('Capital base input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO1198<>0, IF(BO1197<>\"n/a\", BO1197-ROUNDDOWN('Capital base input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP1198<>0, IF(BP1197<>\"n/a\", BP1197-ROUNDDOWN('Capital base input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ1198<>0, IF(BQ1197<>\"n/a\", BQ1197-ROUNDDOWN('Capital base input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR1198<>0, IF(BR1197<>\"n/a\", BR1197-ROUNDDOWN('Capital base input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS1198<>0, IF(BS1197<>\"n/a\", BS1197-ROUNDDOWN('Capital base input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT1198<>0, IF(BT1197<>\"n/a\", BT1197-ROUNDDOWN('Capital base input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU1198<>0, IF(BU1197<>\"n/a\", BU1197-ROUNDDOWN('Capital base input'!BV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BV1198<>0, IF(BV1197<>\"n/a\", BV1197-ROUNDDOWN('Capital base input'!BW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BW1198<>0, IF(BW1197<>\"n/a\", BW1197-ROUNDDOWN('Capital base input'!BX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BX1198<>0, IF(BX1197<>\"n/a\", BX1197-ROUNDDOWN('Capital base input'!BY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BY1198<>0, IF(BY1197<>\"n/a\", BY1197-ROUNDDOWN('Capital base input'!BZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BZ1198<>0, IF(BZ1197<>\"n/a\", BZ1197-ROUNDDOWN('Capital base input'!CA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CA1198<>0, IF(CA1197<>\"n/a\", CA1197-ROUNDDOWN('Capital base input'!CB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CB1198<>0, IF(CB1197<>\"n/a\", CB1197-ROUNDDOWN('Capital base input'!CC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CC1198<>0, IF(CC1197<>\"n/a\", CC1197-ROUNDDOWN('Capital base input'!CD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CD1198<>0, IF(CD1197<>\"n/a\", CD1197-ROUNDDOWN('Capital base input'!CE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CE1198<>0, IF(CE1197<>\"n/a\", CE1197-ROUNDDOWN('Capital base input'!CF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CF1198<>0, IF(CF1197<>\"n/a\", CF1197-ROUNDDOWN('Capital base input'!CG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CG1198<>0, IF(CG1197<>\"n/a\", CG1197-ROUNDDOWN('Capital base input'!CH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CH1198<>0, IF(CH1197<>\"n/a\", CH1197-ROUNDDOWN('Capital base input'!CI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CI1198<>0, IF(CI1197<>\"n/a\", CI1197-ROUNDDOWN('Capital base input'!CJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CJ1198<>0, IF(CJ1197<>\"n/a\", CJ1197-ROUNDDOWN('Capital base input'!CK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CK1198<>0, IF(CK1197<>\"n/a\", CK1197-ROUNDDOWN('Capital base input'!CL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CL1198<>0, IF(CL1197<>\"n/a\", CL1197-ROUNDDOWN('Capital base input'!CM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CM1198<>0, IF(CM1197<>\"n/a\", CM1197-ROUNDDOWN('Capital base input'!CN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CN1198<>0, IF(CN1197<>\"n/a\", CN1197-ROUNDDOWN('Capital base input'!CO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CO1198<>0, IF(CO1197<>\"n/a\", CO1197-ROUNDDOWN('Capital base input'!CP$11, 0), \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$350:$G$399, $E1237)/INDEX(CPI, 'Capital base input'!H$5+2)*INDEX(nvanillaWACC, 'Capital base input'!H$5+2)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$350:H$399, $E1237)/'Capital base input'!H$15*(INDEX(rvanillaWACC, 'Capital base input'!I$5+2)/'Capital base input'!H$20-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$350:I$399, $E1237)/'Capital base input'!I$15*(INDEX(rvanillaWACC, 'Capital base input'!J$5+2)/'Capital base input'!I$20-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$350:J$399, $E1237)/'Capital base input'!J$15*(INDEX(rvanillaWACC, 'Capital base input'!K$5+2)/'Capital base input'!J$20-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$350:K$399, $E1237)/'Capital base input'!K$15*(INDEX(rvanillaWACC, 'Capital base input'!L$5+2)/'Capital base input'!K$20-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$350:L$399, $E1237)/'Capital base input'!L$15*(INDEX(rvanillaWACC, 'Capital base input'!M$5+2)/'Capital base input'!L$20-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$350:M$399, $E1237)/'Capital base input'!M$15*(INDEX(rvanillaWACC, 'Capital base input'!N$5+2)/'Capital base input'!M$20-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$350:N$399, $E1237)/'Capital base input'!N$15*(INDEX(rvanillaWACC, 'Capital base input'!O$5+2)/'Capital base input'!N$20-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$350:O$399, $E1237)/'Capital base input'!O$15*(INDEX(rvanillaWACC, 'Capital base input'!P$5+2)/'Capital base input'!O$20-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$350:P$399, $E1237)/'Capital base input'!P$15*(INDEX(rvanillaWACC, 'Capital base input'!Q$5+2)/'Capital base input'!P$20-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$350:Q$399, $E1237)/'Capital base input'!Q$15*(INDEX(rvanillaWACC, 'Capital base input'!R$5+2)/'Capital base input'!Q$20-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$350:R$399, $E1237)/'Capital base input'!R$15*(INDEX(rvanillaWACC, 'Capital base input'!S$5+2)/'Capital base input'!R$20-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$350:S$399, $E1237)/'Capital base input'!S$15*(INDEX(rvanillaWACC, 'Capital base input'!T$5+2)/'Capital base input'!S$20-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$350:T$399, $E1237)/'Capital base input'!T$15*(INDEX(rvanillaWACC, 'Capital base input'!U$5+2)/'Capital base input'!T$20-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$350:U$399, $E1237)/'Capital base input'!U$15*(INDEX(rvanillaWACC, 'Capital base input'!V$5+2)/'Capital base input'!U$20-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$350:V$399, $E1237)/'Capital base input'!V$15*(INDEX(rvanillaWACC, 'Capital base input'!W$5+2)/'Capital base input'!V$20-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$350:W$399, $E1237)/'Capital base input'!W$15*(INDEX(rvanillaWACC, 'Capital base input'!X$5+2)/'Capital base input'!W$20-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$350:X$399, $E1237)/'Capital base input'!X$15*(INDEX(rvanillaWACC, 'Capital base input'!Y$5+2)/'Capital base input'!X$20-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$350:Y$399, $E1237)/'Capital base input'!Y$15*(INDEX(rvanillaWACC, 'Capital base input'!Z$5+2)/'Capital base input'!Y$20-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$350:Z$399, $E1237)/'Capital base input'!Z$15*(INDEX(rvanillaWACC, 'Capital base input'!AA$5+2)/'Capital base input'!Z$20-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$350:AA$399, $E1237)/'Capital base input'!AA$15*(INDEX(rvanillaWACC, 'Capital base input'!AB$5+2)/'Capital base input'!AA$20-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$350:AB$399, $E1237)/'Capital base input'!AB$15*(INDEX(rvanillaWACC, 'Capital base input'!AC$5+2)/'Capital base input'!AB$20-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$350:AC$399, $E1237)/'Capital base input'!AC$15*(INDEX(rvanillaWACC, 'Capital base input'!AD$5+2)/'Capital base input'!AC$20-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$350:AD$399, $E1237)/'Capital base input'!AD$15*(INDEX(rvanillaWACC, 'Capital base input'!AE$5+2)/'Capital base input'!AD$20-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$350:AE$399, $E1237)/'Capital base input'!AE$15*(INDEX(rvanillaWACC, 'Capital base input'!AF$5+2)/'Capital base input'!AE$20-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$350:AF$399, $E1237)/'Capital base input'!AF$15*(INDEX(rvanillaWACC, 'Capital base input'!AG$5+2)/'Capital base input'!AF$20-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$350:AG$399, $E1237)/'Capital base input'!AG$15*(INDEX(rvanillaWACC, 'Capital base input'!AH$5+2)/'Capital base input'!AG$20-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$350:AH$399, $E1237)/'Capital base input'!AH$15*(INDEX(rvanillaWACC, 'Capital base input'!AI$5+2)/'Capital base input'!AH$20-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$350:AI$399, $E1237)/'Capital base input'!AI$15*(INDEX(rvanillaWACC, 'Capital base input'!AJ$5+2)/'Capital base input'!AI$20-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$350:AJ$399, $E1237)/'Capital base input'!AJ$15*(INDEX(rvanillaWACC, 'Capital base input'!AK$5+2)/'Capital base input'!AJ$20-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$350:AK$399, $E1237)/'Capital base input'!AK$15*(INDEX(rvanillaWACC, 'Capital base input'!AL$5+2)/'Capital base input'!AK$20-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$350:AL$399, $E1237)/'Capital base input'!AL$15*(INDEX(rvanillaWACC, 'Capital base input'!AM$5+2)/'Capital base input'!AL$20-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$350:AM$399, $E1237)/'Capital base input'!AM$15*(INDEX(rvanillaWACC, 'Capital base input'!AN$5+2)/'Capital base input'!AM$20-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$350:AN$399, $E1237)/'Capital base input'!AN$15*(INDEX(rvanillaWACC, 'Capital base input'!AO$5+2)/'Capital base input'!AN$20-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$350:AO$399, $E1237)/'Capital base input'!AO$15*(INDEX(rvanillaWACC, 'Capital base input'!AP$5+2)/'Capital base input'!AO$20-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$350:AP$399, $E1237)/'Capital base input'!AP$15*(INDEX(rvanillaWACC, 'Capital base input'!AQ$5+2)/'Capital base input'!AP$20-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$350:AQ$399, $E1237)/'Capital base input'!AQ$15*(INDEX(rvanillaWACC, 'Capital base input'!AR$5+2)/'Capital base input'!AQ$20-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$350:AR$399, $E1237)/'Capital base input'!AR$15*(INDEX(rvanillaWACC, 'Capital base input'!AS$5+2)/'Capital base input'!AR$20-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$350:AS$399, $E1237)/'Capital base input'!AS$15*(INDEX(rvanillaWACC, 'Capital base input'!AT$5+2)/'Capital base input'!AS$20-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$350:AT$399, $E1237)/'Capital base input'!AT$15*(INDEX(rvanillaWACC, 'Capital base input'!AU$5+2)/'Capital base input'!AT$20-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$350:AU$399, $E1237)/'Capital base input'!AU$15*(INDEX(rvanillaWACC, 'Capital base input'!AV$5+2)/'Capital base input'!AU$20-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$350:AV$399, $E1237)/'Capital base input'!AV$15*(INDEX(rvanillaWACC, 'Capital base input'!AW$5+2)/'Capital base input'!AV$20-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$350:AW$399, $E1237)/'Capital base input'!AW$15*(INDEX(rvanillaWACC, 'Capital base input'!AX$5+2)/'Capital base input'!AW$20-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$350:AX$399, $E1237)/'Capital base input'!AX$15*(INDEX(rvanillaWACC, 'Capital base input'!AY$5+2)/'Capital base input'!AX$20-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$350:AY$399, $E1237)/'Capital base input'!AY$15*(INDEX(rvanillaWACC, 'Capital base input'!AZ$5+2)/'Capital base input'!AY$20-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$350:AZ$399, $E1237)/'Capital base input'!AZ$15*(INDEX(rvanillaWACC, 'Capital base input'!BA$5+2)/'Capital base input'!AZ$20-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$350:BA$399, $E1237)/'Capital base input'!BA$15*(INDEX(rvanillaWACC, 'Capital base input'!BB$5+2)/'Capital base input'!BA$20-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$350:BB$399, $E1237)/'Capital base input'!BB$15*(INDEX(rvanillaWACC, 'Capital base input'!BC$5+2)/'Capital base input'!BB$20-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$350:BC$399, $E1237)/'Capital base input'!BC$15*(INDEX(rvanillaWACC, 'Capital base input'!BD$5+2)/'Capital base input'!BC$20-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$350:BD$399, $E1237)/'Capital base input'!BD$15*(INDEX(rvanillaWACC, 'Capital base input'!BE$5+2)/'Capital base input'!BD$20-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$350:BE$399, $E1237)/'Capital base input'!BE$15*(INDEX(rvanillaWACC, 'Capital base input'!BF$5+2)/'Capital base input'!BE$20-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$350:BF$399, $E1237)/'Capital base input'!BF$15*(INDEX(rvanillaWACC, 'Capital base input'!BG$5+2)/'Capital base input'!BF$20-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$350:BG$399, $E1237)/'Capital base input'!BG$15*(INDEX(rvanillaWACC, 'Capital base input'!BH$5+2)/'Capital base input'!BG$20-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$350:BH$399, $E1237)/'Capital base input'!BH$15*(INDEX(rvanillaWACC, 'Capital base input'!BI$5+2)/'Capital base input'!BH$20-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$350:BI$399, $E1237)/'Capital base input'!BI$15*(INDEX(rvanillaWACC, 'Capital base input'!BJ$5+2)/'Capital base input'!BI$20-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$350:BJ$399, $E1237)/'Capital base input'!BJ$15*(INDEX(rvanillaWACC, 'Capital base input'!BK$5+2)/'Capital base input'!BJ$20-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$350:BK$399, $E1237)/'Capital base input'!BK$15*(INDEX(rvanillaWACC, 'Capital base input'!BL$5+2)/'Capital base input'!BK$20-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$350:BL$399, $E1237)/'Capital base input'!BL$15*(INDEX(rvanillaWACC, 'Capital base input'!BM$5+2)/'Capital base input'!BL$20-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$350:BM$399, $E1237)/'Capital base input'!BM$15*(INDEX(rvanillaWACC, 'Capital base input'!BN$5+2)/'Capital base input'!BM$20-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$350:BN$399, $E1237)/'Capital base input'!BN$15*(INDEX(rvanillaWACC, 'Capital base input'!BO$5+2)/'Capital base input'!BN$20-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$350:BO$399, $E1237)/'Capital base input'!BO$15*(INDEX(rvanillaWACC, 'Capital base input'!BP$5+2)/'Capital base input'!BO$20-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$350:BP$399, $E1237)/'Capital base input'!BP$15*(INDEX(rvanillaWACC, 'Capital base input'!BQ$5+2)/'Capital base input'!BP$20-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$350:BQ$399, $E1237)/'Capital base input'!BQ$15*(INDEX(rvanillaWACC, 'Capital base input'!BR$5+2)/'Capital base input'!BQ$20-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$350:BR$399, $E1237)/'Capital base input'!BR$15*(INDEX(rvanillaWACC, 'Capital base input'!BS$5+2)/'Capital base input'!BR$20-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$350:BS$399, $E1237)/'Capital base input'!BS$15*(INDEX(rvanillaWACC, 'Capital base input'!BT$5+2)/'Capital base input'!BS$20-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$350:BT$399, $E1237)/'Capital base input'!BT$15*(INDEX(rvanillaWACC, 'Capital base input'!BU$5+2)/'Capital base input'!BT$20-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$350:BU$399, $E1237)/'Capital base input'!BU$15*(INDEX(rvanillaWACC, 'Capital base input'!BV$5+2)/'Capital base input'!BU$20-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$350:BV$399, $E1237)/'Capital base input'!BV$15*(INDEX(rvanillaWACC, 'Capital base input'!BW$5+2)/'Capital base input'!BV$20-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$350:BW$399, $E1237)/'Capital base input'!BW$15*(INDEX(rvanillaWACC, 'Capital base input'!BX$5+2)/'Capital base input'!BW$20-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$350:BX$399, $E1237)/'Capital base input'!BX$15*(INDEX(rvanillaWACC, 'Capital base input'!BY$5+2)/'Capital base input'!BX$20-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$350:BY$399, $E1237)/'Capital base input'!BY$15*(INDEX(rvanillaWACC, 'Capital base input'!BZ$5+2)/'Capital base input'!BY$20-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$350:BZ$399, $E1237)/'Capital base input'!BZ$15*(INDEX(rvanillaWACC, 'Capital base input'!CA$5+2)/'Capital base input'!BZ$20-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$350:CA$399, $E1237)/'Capital base input'!CA$15*(INDEX(rvanillaWACC, 'Capital base input'!CB$5+2)/'Capital base input'!CA$20-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$350:CB$399, $E1237)/'Capital base input'!CB$15*(INDEX(rvanillaWACC, 'Capital base input'!CC$5+2)/'Capital base input'!CB$20-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$350:CC$399, $E1237)/'Capital base input'!CC$15*(INDEX(rvanillaWACC, 'Capital base input'!CD$5+2)/'Capital base input'!CC$20-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$350:CD$399, $E1237)/'Capital base input'!CD$15*(INDEX(rvanillaWACC, 'Capital base input'!CE$5+2)/'Capital base input'!CD$20-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$350:CE$399, $E1237)/'Capital base input'!CE$15*(INDEX(rvanillaWACC, 'Capital base input'!CF$5+2)/'Capital base input'!CE$20-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$350:CF$399, $E1237)/'Capital base input'!CF$15*(INDEX(rvanillaWACC, 'Capital base input'!CG$5+2)/'Capital base input'!CF$20-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$350:CG$399, $E1237)/'Capital base input'!CG$15*(INDEX(rvanillaWACC, 'Capital base input'!CH$5+2)/'Capital base input'!CG$20-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$350:CH$399, $E1237)/'Capital base input'!CH$15*(INDEX(rvanillaWACC, 'Capital base input'!CI$5+2)/'Capital base input'!CH$20-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$350:CI$399, $E1237)/'Capital base input'!CI$15*(INDEX(rvanillaWACC, 'Capital base input'!CJ$5+2)/'Capital base input'!CI$20-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$350:CJ$399, $E1237)/'Capital base input'!CJ$15*(INDEX(rvanillaWACC, 'Capital base input'!CK$5+2)/'Capital base input'!CJ$20-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$350:CK$399, $E1237)/'Capital base input'!CK$15*(INDEX(rvanillaWACC, 'Capital base input'!CL$5+2)/'Capital base input'!CK$20-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$350:CL$399, $E1237)/'Capital base input'!CL$15*(INDEX(rvanillaWACC, 'Capital base input'!CM$5+2)/'Capital base input'!CL$20-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$350:CM$399, $E1237)/'Capital base input'!CM$15*(INDEX(rvanillaWACC, 'Capital base input'!CN$5+2)/'Capital base input'!CM$20-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$350:CN$399, $E1237)/'Capital base input'!CN$15*(INDEX(rvanillaWACC, 'Capital base input'!CO$5+2)/'Capital base input'!CN$20-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$350:CO$399, $E1237)/'Capital base input'!CO$15*(INDEX(rvanillaWACC, 'Capital base input'!CP$5+2)/'Capital base input'!CO$20-1))","v":0}]
[null,null,null,11,{"$f":"E1255+0.5","v":10.5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1256)","v":"Depreciation of net capex 2023"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Capital base input'!R$22=\"No\",IF(OFFSET($G1249, -$E1256, $E1256)=\"n/a\",0,IF(OFFSET($G1249,-$E1256,$E1256)+$E1256>R$5,IFERROR(((OFFSET($G1248,-$E1256,$E1256)*0.5)/(OFFSET($G1249,-$E1256,$E1256))),0),((OFFSET($G1248,-$E1256,$E1256)*0.5)-SUM($G1256:Q1256)))), \"\")","v":""},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>S$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:R1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>T$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:S1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>U$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:T1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>V$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:U1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>W$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:V1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>X$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:W1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>Y$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:X1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>Z$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:Y1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AA$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:Z1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AB$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AA1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AC$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AB1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AD$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AC1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AE$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AD1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AF$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AE1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AG$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AF1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AH$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AG1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AI$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AH1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AJ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AI1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AK$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AJ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AL$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AK1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AM$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AL1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AN$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AM1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AO$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AN1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AP$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AO1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AQ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AP1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AR$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AQ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AS$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AR1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AT$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AS1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AU$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AT1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AV$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AU1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AW$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AV1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AX$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AW1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AY$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AX1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>AZ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AY1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BA$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:AZ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BB$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BA1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BC$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BB1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BD$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BC1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BE$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BD1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BF$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BE1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BG$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BF1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BH$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BG1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BI$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BH1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BJ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BI1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BK$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BJ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BL$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BK1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BM$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BL1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BN$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BM1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BO$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BN1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BP$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BO1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BQ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BP1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BR$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BQ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BS$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BR1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BT$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BS1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BU$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BT1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BV$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BU1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BW$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BV1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BX$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BW1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BY$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BX1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>BZ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BY1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CA$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:BZ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CB$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CA1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CC$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CB1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CD$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CC1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CE$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CD1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CF$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CE1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CG$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CF1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CH$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CG1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CI$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CH1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CJ$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CI1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CK$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CJ1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CL$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CK1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CM$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CL1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CN$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CM1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1249, -$D1256, $D1256)=\"n/a\",0,(IF(OFFSET($G1249,-$D1256,$D1256)+$E1256>CO$5,IFERROR((OFFSET($G1248,-$D1256,$D1256)/(OFFSET($G1249,-$D1256,$D1256))),0),(OFFSET($G1248,-$D1256,$D1256)-SUM($G1256:CN1256))))*IF(OFFSET($G1249,-$D1256,$D1256)+$E1256-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1288)","v":"Depreciation of asset adjustments - Capital base 2014"},null,null,null,{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>J$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:I1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>K$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:J1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>L$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:K1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>M$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:L1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>N$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:M1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>O$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:N1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>P$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:O1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>Q$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:P1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>R$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:Q1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>S$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:R1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>T$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:S1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>U$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:T1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>V$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:U1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>W$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:V1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>X$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:W1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>Y$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:X1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>Z$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:Y1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AA$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:Z1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AB$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AA1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AC$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AB1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AD$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AC1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AE$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AD1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AF$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AE1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AG$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AF1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AH$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AG1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AI$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AH1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AJ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AI1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AK$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AJ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AL$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AK1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AM$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AL1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AN$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AM1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AO$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AN1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AP$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AO1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AQ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AP1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AR$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AQ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AS$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AR1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AT$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AS1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AU$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AT1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AV$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AU1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AW$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AV1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AX$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AW1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AY$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AX1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>AZ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AY1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BA$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:AZ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BB$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BA1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BC$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BB1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BD$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BC1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BE$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BD1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BF$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BE1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BG$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BF1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BH$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BG1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BI$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BH1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BJ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BI1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BK$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BJ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BL$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BK1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BM$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BL1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BN$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BM1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BO$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BN1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BP$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BO1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BQ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BP1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BR$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BQ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BS$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BR1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BT$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BS1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BU$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BT1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BV$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BU1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BW$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BV1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BX$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BW1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BY$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BX1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>BZ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BY1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CA$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:BZ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CB$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CA1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CC$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CB1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CD$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CC1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CE$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CD1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CF$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CE1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CG$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CF1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CH$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CG1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CI$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CH1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CJ$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CI1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CK$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CJ1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CL$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CK1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CM$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CL1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CN$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CM1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1283, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=0, OFFSET($G1284, -$D1287, $D1288)=\"n/a\"), 0, (IF(OFFSET($G1284, -$D1287, $D1288)+$E1288>CO$5, IFERROR(OFFSET($G1283, -$D1287, $D1288)/OFFSET($G1284, -$D1287, $D1288), 0), OFFSET($G1283, -$D1287, $D1288)-SUM($G1305:CN1305)))*IF(OFFSET($G1284, -$D1287, $D1288)+$E1288-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1321<>0, IF(G1320<>\"n/a\", INDEX('Capital base input'!$G$190:$G$239, $E1319)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1321<>0, IF(H1320<>\"n/a\", H1320-ROUNDDOWN('Capital base input'!I$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(I1321<>0, IF(I1320<>\"n/a\", I1320-ROUNDDOWN('Capital base input'!J$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(J1321<>0, IF(J1320<>\"n/a\", J1320-ROUNDDOWN('Capital base input'!K$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(K1321<>0, IF(K1320<>\"n/a\", K1320-ROUNDDOWN('Capital base input'!L$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(L1321<>0, IF(L1320<>\"n/a\", L1320-ROUNDDOWN('Capital base input'!M$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(M1321<>0, IF(M1320<>\"n/a\", M1320-ROUNDDOWN('Capital base input'!N$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(N1321<>0, IF(N1320<>\"n/a\", N1320-ROUNDDOWN('Capital base input'!O$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(O1321<>0, IF(O1320<>\"n/a\", O1320-ROUNDDOWN('Capital base input'!P$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(P1321<>0, IF(P1320<>\"n/a\", P1320-ROUNDDOWN('Capital base input'!Q$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Q1321<>0, IF(Q1320<>\"n/a\", Q1320-ROUNDDOWN('Capital base input'!R$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(R1321<>0, IF(R1320<>\"n/a\", R1320-ROUNDDOWN('Capital base input'!S$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(S1321<>0, IF(S1320<>\"n/a\", S1320-ROUNDDOWN('Capital base input'!T$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(T1321<>0, IF(T1320<>\"n/a\", T1320-ROUNDDOWN('Capital base input'!U$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(U1321<>0, IF(U1320<>\"n/a\", U1320-ROUNDDOWN('Capital base input'!V$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(V1321<>0, IF(V1320<>\"n/a\", V1320-ROUNDDOWN('Capital base input'!W$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(W1321<>0, IF(W1320<>\"n/a\", W1320-ROUNDDOWN('Capital base input'!X$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(X1321<>0, IF(X1320<>\"n/a\", X1320-ROUNDDOWN('Capital base input'!Y$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Y1321<>0, IF(Y1320<>\"n/a\", Y1320-ROUNDDOWN('Capital base input'!Z$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(Z1321<>0, IF(Z1320<>\"n/a\", Z1320-ROUNDDOWN('Capital base input'!AA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AA1321<>0, IF(AA1320<>\"n/a\", AA1320-ROUNDDOWN('Capital base input'!AB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AB1321<>0, IF(AB1320<>\"n/a\", AB1320-ROUNDDOWN('Capital base input'!AC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AC1321<>0, IF(AC1320<>\"n/a\", AC1320-ROUNDDOWN('Capital base input'!AD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AD1321<>0, IF(AD1320<>\"n/a\", AD1320-ROUNDDOWN('Capital base input'!AE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AE1321<>0, IF(AE1320<>\"n/a\", AE1320-ROUNDDOWN('Capital base input'!AF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AF1321<>0, IF(AF1320<>\"n/a\", AF1320-ROUNDDOWN('Capital base input'!AG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AG1321<>0, IF(AG1320<>\"n/a\", AG1320-ROUNDDOWN('Capital base input'!AH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AH1321<>0, IF(AH1320<>\"n/a\", AH1320-ROUNDDOWN('Capital base input'!AI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AI1321<>0, IF(AI1320<>\"n/a\", AI1320-ROUNDDOWN('Capital base input'!AJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AJ1321<>0, IF(AJ1320<>\"n/a\", AJ1320-ROUNDDOWN('Capital base input'!AK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AK1321<>0, IF(AK1320<>\"n/a\", AK1320-ROUNDDOWN('Capital base input'!AL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AL1321<>0, IF(AL1320<>\"n/a\", AL1320-ROUNDDOWN('Capital base input'!AM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AM1321<>0, IF(AM1320<>\"n/a\", AM1320-ROUNDDOWN('Capital base input'!AN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AN1321<>0, IF(AN1320<>\"n/a\", AN1320-ROUNDDOWN('Capital base input'!AO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AO1321<>0, IF(AO1320<>\"n/a\", AO1320-ROUNDDOWN('Capital base input'!AP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AP1321<>0, IF(AP1320<>\"n/a\", AP1320-ROUNDDOWN('Capital base input'!AQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AQ1321<>0, IF(AQ1320<>\"n/a\", AQ1320-ROUNDDOWN('Capital base input'!AR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AR1321<>0, IF(AR1320<>\"n/a\", AR1320-ROUNDDOWN('Capital base input'!AS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AS1321<>0, IF(AS1320<>\"n/a\", AS1320-ROUNDDOWN('Capital base input'!AT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AT1321<>0, IF(AT1320<>\"n/a\", AT1320-ROUNDDOWN('Capital base input'!AU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AU1321<>0, IF(AU1320<>\"n/a\", AU1320-ROUNDDOWN('Capital base input'!AV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AV1321<>0, IF(AV1320<>\"n/a\", AV1320-ROUNDDOWN('Capital base input'!AW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AW1321<>0, IF(AW1320<>\"n/a\", AW1320-ROUNDDOWN('Capital base input'!AX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AX1321<>0, IF(AX1320<>\"n/a\", AX1320-ROUNDDOWN('Capital base input'!AY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AY1321<>0, IF(AY1320<>\"n/a\", AY1320-ROUNDDOWN('Capital base input'!AZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(AZ1321<>0, IF(AZ1320<>\"n/a\", AZ1320-ROUNDDOWN('Capital base input'!BA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BA1321<>0, IF(BA1320<>\"n/a\", BA1320-ROUNDDOWN('Capital base input'!BB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BB1321<>0, IF(BB1320<>\"n/a\", BB1320-ROUNDDOWN('Capital base input'!BC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BC1321<>0, IF(BC1320<>\"n/a\", BC1320-ROUNDDOWN('Capital base input'!BD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BD1321<>0, IF(BD1320<>\"n/a\", BD1320-ROUNDDOWN('Capital base input'!BE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BE1321<>0, IF(BE1320<>\"n/a\", BE1320-ROUNDDOWN('Capital base input'!BF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BF1321<>0, IF(BF1320<>\"n/a\", BF1320-ROUNDDOWN('Capital base input'!BG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BG1321<>0, IF(BG1320<>\"n/a\", BG1320-ROUNDDOWN('Capital base input'!BH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BH1321<>0, IF(BH1320<>\"n/a\", BH1320-ROUNDDOWN('Capital base input'!BI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BI1321<>0, IF(BI1320<>\"n/a\", BI1320-ROUNDDOWN('Capital base input'!BJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BJ1321<>0, IF(BJ1320<>\"n/a\", BJ1320-ROUNDDOWN('Capital base input'!BK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BK1321<>0, IF(BK1320<>\"n/a\", BK1320-ROUNDDOWN('Capital base input'!BL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BL1321<>0, IF(BL1320<>\"n/a\", BL1320-ROUNDDOWN('Capital base input'!BM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BM1321<>0, IF(BM1320<>\"n/a\", BM1320-ROUNDDOWN('Capital base input'!BN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BN1321<>0, IF(BN1320<>\"n/a\", BN1320-ROUNDDOWN('Capital base input'!BO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BO1321<>0, IF(BO1320<>\"n/a\", BO1320-ROUNDDOWN('Capital base input'!BP$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BP1321<>0, IF(BP1320<>\"n/a\", BP1320-ROUNDDOWN('Capital base input'!BQ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BQ1321<>0, IF(BQ1320<>\"n/a\", BQ1320-ROUNDDOWN('Capital base input'!BR$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BR1321<>0, IF(BR1320<>\"n/a\", BR1320-ROUNDDOWN('Capital base input'!BS$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BS1321<>0, IF(BS1320<>\"n/a\", BS1320-ROUNDDOWN('Capital base input'!BT$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BT1321<>0, IF(BT1320<>\"n/a\", BT1320-ROUNDDOWN('Capital base input'!BU$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BU1321<>0, IF(BU1320<>\"n/a\", BU1320-ROUNDDOWN('Capital base input'!BV$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BV1321<>0, IF(BV1320<>\"n/a\", BV1320-ROUNDDOWN('Capital base input'!BW$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BW1321<>0, IF(BW1320<>\"n/a\", BW1320-ROUNDDOWN('Capital base input'!BX$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BX1321<>0, IF(BX1320<>\"n/a\", BX1320-ROUNDDOWN('Capital base input'!BY$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BY1321<>0, IF(BY1320<>\"n/a\", BY1320-ROUNDDOWN('Capital base input'!BZ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(BZ1321<>0, IF(BZ1320<>\"n/a\", BZ1320-ROUNDDOWN('Capital base input'!CA$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CA1321<>0, IF(CA1320<>\"n/a\", CA1320-ROUNDDOWN('Capital base input'!CB$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CB1321<>0, IF(CB1320<>\"n/a\", CB1320-ROUNDDOWN('Capital base input'!CC$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CC1321<>0, IF(CC1320<>\"n/a\", CC1320-ROUNDDOWN('Capital base input'!CD$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CD1321<>0, IF(CD1320<>\"n/a\", CD1320-ROUNDDOWN('Capital base input'!CE$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CE1321<>0, IF(CE1320<>\"n/a\", CE1320-ROUNDDOWN('Capital base input'!CF$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CF1321<>0, IF(CF1320<>\"n/a\", CF1320-ROUNDDOWN('Capital base input'!CG$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CG1321<>0, IF(CG1320<>\"n/a\", CG1320-ROUNDDOWN('Capital base input'!CH$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CH1321<>0, IF(CH1320<>\"n/a\", CH1320-ROUNDDOWN('Capital base input'!CI$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CI1321<>0, IF(CI1320<>\"n/a\", CI1320-ROUNDDOWN('Capital base input'!CJ$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CJ1321<>0, IF(CJ1320<>\"n/a\", CJ1320-ROUNDDOWN('Capital base input'!CK$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CK1321<>0, IF(CK1320<>\"n/a\", CK1320-ROUNDDOWN('Capital base input'!CL$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CL1321<>0, IF(CL1320<>\"n/a\", CL1320-ROUNDDOWN('Capital base input'!CM$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CM1321<>0, IF(CM1320<>\"n/a\", CM1320-ROUNDDOWN('Capital base input'!CN$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CN1321<>0, IF(CN1320<>\"n/a\", CN1320-ROUNDDOWN('Capital base input'!CO$11, 0), \"n/a\"), 0)","v":0},{"$f":"IF(CO1321<>0, IF(CO1320<>\"n/a\", CO1320-ROUNDDOWN('Capital base input'!CP$11, 0), \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1371)","v":"Depreciation of asset adjustments - Capital base 2015"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>K$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:J1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>L$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:K1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>M$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:L1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>N$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:M1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>O$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:N1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>P$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:O1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>Q$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:P1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>R$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:Q1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>S$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:R1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>T$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:S1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>U$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:T1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>V$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:U1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>W$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:V1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>X$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:W1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>Y$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:X1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>Z$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:Y1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AA$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:Z1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AB$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AA1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AC$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AB1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AD$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AC1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AE$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AD1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AF$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AE1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AG$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AF1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AH$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AG1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AI$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AH1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AJ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AI1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AK$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AJ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AL$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AK1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AM$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AL1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AN$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AM1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AO$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AN1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AP$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AO1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AQ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AP1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AR$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AQ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AS$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AR1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AT$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AS1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AU$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AT1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AV$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AU1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AW$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AV1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AX$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AW1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AY$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AX1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>AZ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AY1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BA$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:AZ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BB$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BA1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BC$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BB1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BD$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BC1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BE$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BD1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BF$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BE1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BG$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BF1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BH$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BG1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BI$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BH1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BJ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BI1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BK$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BJ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BL$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BK1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BM$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BL1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BN$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BM1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BO$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BN1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BP$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BO1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BQ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BP1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BR$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BQ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BS$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BR1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BT$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BS1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BU$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BT1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BV$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BU1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BW$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BV1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BX$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BW1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BY$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BX1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>BZ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BY1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CA$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:BZ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CB$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CA1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CC$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CB1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CD$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CC1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CE$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CD1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CF$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CE1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CG$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CF1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CH$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CG1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CI$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CH1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CJ$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CI1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CK$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CJ1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CL$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CK1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CM$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CL1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CN$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CM1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=0, OFFSET($G1367, -$D1370, $D1371)=\"n/a\"), 0, (IF(OFFSET($G1367, -$D1370, $D1371)+$E1371>CO$5, IFERROR(OFFSET($G1366, -$D1370, $D1371)/OFFSET($G1367, -$D1370, $D1371), 0), OFFSET($G1366, -$D1370, $D1371)-SUM($G1388:CN1388)))*IF(OFFSET($G1367, -$D1370, $D1371)+$E1371-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$243:H$292, $E1401)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$243:I$292, $E1401)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$243:J$292, $E1401)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$243:K$292, $E1401)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$243:L$292, $E1401)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$243:M$292, $E1401)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$243:N$292, $E1401)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$243:O$292, $E1401)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$243:P$292, $E1401)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$243:Q$292, $E1401)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$243:R$292, $E1401)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$243:S$292, $E1401)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$243:T$292, $E1401)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$243:U$292, $E1401)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$243:V$292, $E1401)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$243:W$292, $E1401)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$243:X$292, $E1401)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$243:Y$292, $E1401)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$243:Z$292, $E1401)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$243:AA$292, $E1401)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$243:AB$292, $E1401)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$243:AC$292, $E1401)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$243:AD$292, $E1401)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$243:AE$292, $E1401)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$243:AF$292, $E1401)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$243:AG$292, $E1401)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$243:AH$292, $E1401)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$243:AI$292, $E1401)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$243:AJ$292, $E1401)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$243:AK$292, $E1401)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$243:AL$292, $E1401)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$243:AM$292, $E1401)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$243:AN$292, $E1401)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$243:AO$292, $E1401)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$243:AP$292, $E1401)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$243:AQ$292, $E1401)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$243:AR$292, $E1401)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$243:AS$292, $E1401)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$243:AT$292, $E1401)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$243:AU$292, $E1401)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$243:AV$292, $E1401)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$243:AW$292, $E1401)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$243:AX$292, $E1401)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$243:AY$292, $E1401)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$243:AZ$292, $E1401)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$243:BA$292, $E1401)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$243:BB$292, $E1401)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$243:BC$292, $E1401)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$243:BD$292, $E1401)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$243:BE$292, $E1401)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$243:BF$292, $E1401)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$243:BG$292, $E1401)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$243:BH$292, $E1401)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$243:BI$292, $E1401)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$243:BJ$292, $E1401)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$243:BK$292, $E1401)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$243:BL$292, $E1401)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$243:BM$292, $E1401)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$243:BN$292, $E1401)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$243:BO$292, $E1401)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$243:BP$292, $E1401)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$243:BQ$292, $E1401)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$243:BR$292, $E1401)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$243:BS$292, $E1401)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$243:BT$292, $E1401)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$243:BU$292, $E1401)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$243:BV$292, $E1401)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$243:BW$292, $E1401)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$243:BX$292, $E1401)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$243:BY$292, $E1401)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$243:BZ$292, $E1401)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$243:CA$292, $E1401)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$243:CB$292, $E1401)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$243:CC$292, $E1401)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$243:CD$292, $E1401)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$243:CE$292, $E1401)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$243:CF$292, $E1401)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$243:CG$292, $E1401)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$243:CH$292, $E1401)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$243:CI$292, $E1401)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$243:CJ$292, $E1401)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$243:CK$292, $E1401)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$243:CL$292, $E1401)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$243:CM$292, $E1401)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$243:CN$292, $E1401)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$243:CO$292, $E1401)/'Capital base input'!CO$15","v":0}]
[null,null,null,4,{"$f":"E1453+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1454)","v":"Depreciation of net capex 2016"},null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G1447, -$E1454, $E1454)=\"n/a\",0,IF(OFFSET($G1447,-$E1454,$E1454)+$E1454>K$5,IFERROR(((OFFSET($G1446,-$E1454,$E1454)*0.5)/(OFFSET($G1447,-$E1454,$E1454))),0),((OFFSET($G1446,-$E1454,$E1454)*0.5)-SUM($G1454:J1454)))), \"\")","v":""},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>L$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:K1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>M$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:L1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>N$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:M1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>O$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:N1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>P$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:O1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>Q$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:P1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>R$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:Q1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>S$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:R1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>T$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:S1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>U$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:T1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>V$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:U1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>W$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:V1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>X$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:W1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>Y$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:X1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>Z$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:Y1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AA$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:Z1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AB$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AA1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AC$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AB1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AD$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AC1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AE$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AD1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AF$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AE1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AG$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AF1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AH$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AG1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AI$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AH1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AJ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AI1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AK$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AJ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AL$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AK1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AM$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AL1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AN$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AM1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AO$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AN1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AP$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AO1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AQ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AP1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AR$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AQ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AS$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AR1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AT$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AS1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AU$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AT1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AV$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AU1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AW$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AV1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AX$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AW1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AY$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AX1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>AZ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AY1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BA$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:AZ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BB$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BA1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BC$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BB1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BD$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BC1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BE$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BD1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BF$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BE1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BG$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BF1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BH$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BG1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BI$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BH1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BJ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BI1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BK$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BJ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BL$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BK1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BM$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BL1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BN$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BM1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BO$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BN1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BP$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BO1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BQ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BP1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BR$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BQ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BS$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BR1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BT$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BS1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BU$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BT1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BV$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BU1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BW$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BV1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BX$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BW1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BY$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BX1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>BZ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BY1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CA$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:BZ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CB$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CA1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CC$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CB1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CD$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CC1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CE$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CD1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CF$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CE1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CG$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CF1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CH$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CG1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CI$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CH1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CJ$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CI1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CK$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CJ1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CL$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CK1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CM$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CL1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CN$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CM1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1447, -$D1454, $D1454)=\"n/a\",0,(IF(OFFSET($G1447,-$D1454,$D1454)+$E1454>CO$5,IFERROR((OFFSET($G1446,-$D1454,$D1454)/(OFFSET($G1447,-$D1454,$D1454))),0),(OFFSET($G1446,-$D1454,$D1454)-SUM($G1454:CN1454))))*IF(OFFSET($G1447,-$D1454,$D1454)+$E1454-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1454)","v":"Depreciation of asset adjustments - Capital base 2016"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>L$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:K1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>M$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:L1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>N$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:M1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>O$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:N1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>P$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:O1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>Q$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:P1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>R$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:Q1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>S$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:R1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>T$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:S1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>U$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:T1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>V$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:U1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>W$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:V1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>X$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:W1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>Y$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:X1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>Z$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:Y1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AA$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:Z1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AB$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AA1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AC$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AB1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AD$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AC1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AE$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AD1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AF$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AE1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AG$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AF1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AH$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AG1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AI$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AH1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AJ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AI1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AK$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AJ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AL$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AK1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AM$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AL1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AN$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AM1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AO$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AN1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AP$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AO1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AQ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AP1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AR$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AQ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AS$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AR1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AT$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AS1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AU$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AT1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AV$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AU1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AW$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AV1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AX$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AW1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AY$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AX1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>AZ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AY1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BA$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:AZ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BB$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BA1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BC$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BB1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BD$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BC1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BE$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BD1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BF$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BE1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BG$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BF1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BH$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BG1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BI$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BH1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BJ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BI1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BK$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BJ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BL$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BK1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BM$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BL1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BN$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BM1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BO$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BN1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BP$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BO1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BQ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BP1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BR$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BQ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BS$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BR1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BT$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BS1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BU$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BT1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BV$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BU1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BW$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BV1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BX$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BW1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BY$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BX1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>BZ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BY1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CA$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:BZ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CB$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CA1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CC$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CB1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CD$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CC1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CE$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CD1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CF$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CE1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CG$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CF1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CH$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CG1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CI$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CH1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CJ$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CI1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CK$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CJ1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CL$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CK1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CM$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CL1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CN$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CM1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1449, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=0, OFFSET($G1450, -$D1453, $D1454)=\"n/a\"), 0, (IF(OFFSET($G1450, -$D1453, $D1454)+$E1454>CO$5, IFERROR(OFFSET($G1449, -$D1453, $D1454)/OFFSET($G1450, -$D1453, $D1454), 0), OFFSET($G1449, -$D1453, $D1454)-SUM($G1471:CN1471)))*IF(OFFSET($G1450, -$D1453, $D1454)+$E1454-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1502)","v":"Depreciation of asset adjustments - Capital base 2023"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>S$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:R1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>T$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:S1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>U$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:T1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>V$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:U1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>W$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:V1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>X$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:W1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>Y$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:X1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>Z$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:Y1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AA$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:Z1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AB$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AA1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AC$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AB1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AD$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AC1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AE$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AD1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AF$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AE1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AG$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AF1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AH$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AG1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AI$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AH1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AJ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AI1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AK$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AJ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AL$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AK1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AM$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AL1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AN$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AM1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AO$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AN1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AP$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AO1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AQ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AP1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AR$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AQ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AS$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AR1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AT$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AS1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AU$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AT1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AV$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AU1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AW$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AV1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AX$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AW1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AY$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AX1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>AZ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AY1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BA$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:AZ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BB$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BA1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BC$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BB1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BD$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BC1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BE$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BD1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BF$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BE1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BG$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BF1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BH$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BG1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BI$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BH1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BJ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BI1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BK$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BJ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BL$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BK1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BM$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BL1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BN$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BM1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BO$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BN1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BP$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BO1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BQ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BP1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BR$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BQ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BS$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BR1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BT$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BS1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BU$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BT1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BV$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BU1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BW$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BV1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BX$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BW1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BY$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BX1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>BZ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BY1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CA$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:BZ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CB$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CA1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CC$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CB1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CD$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CC1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CE$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CD1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CF$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CE1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CG$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CF1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CH$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CG1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CI$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CH1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CJ$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CI1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CK$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CJ1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CL$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CK1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CM$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CL1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CN$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CM1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1497, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=0, OFFSET($G1498, -$D1501, $D1502)=\"n/a\"), 0, (IF(OFFSET($G1498, -$D1501, $D1502)+$E1502>CO$5, IFERROR(OFFSET($G1497, -$D1501, $D1502)/OFFSET($G1498, -$D1501, $D1502), 0), OFFSET($G1497, -$D1501, $D1502)-SUM($G1519:CN1519)))*IF(OFFSET($G1498, -$D1501, $D1502)+$E1502-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,4,{"$f":"E1535+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1536)","v":"Depreciation of net capex 2016"},null,null,null,null,{"$f":"IF('Capital base input'!K$22=\"No\",IF(OFFSET($G1529, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1529,-$E1536,$E1536)+$E1536>K$5,IFERROR(((OFFSET($G1528,-$E1536,$E1536)*0.5)/(OFFSET($G1529,-$E1536,$E1536))),0),((OFFSET($G1528,-$E1536,$E1536)*0.5)-SUM($G1536:J1536)))), \"\")","v":""},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>L$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:K1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>M$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:L1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>N$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:M1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>O$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:N1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>P$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:O1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>Q$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:P1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>R$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:Q1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>S$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:R1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>T$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:S1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>U$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:T1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>V$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:U1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>W$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:V1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>X$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:W1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>Y$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:X1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>Z$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:Y1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AA$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:Z1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AB$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AA1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AC$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AB1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AD$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AC1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AE$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AD1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AF$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AE1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AG$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AF1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AH$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AG1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AI$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AH1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AJ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AI1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AK$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AJ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AL$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AK1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AM$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AL1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AN$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AM1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AO$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AN1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AP$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AO1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AQ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AP1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AR$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AQ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AS$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AR1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AT$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AS1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AU$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AT1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AV$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AU1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AW$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AV1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AX$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AW1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AY$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AX1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>AZ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AY1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BA$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:AZ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BB$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BA1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BC$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BB1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BD$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BC1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BE$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BD1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BF$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BE1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BG$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BF1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BH$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BG1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BI$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BH1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BJ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BI1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BK$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BJ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BL$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BK1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BM$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BL1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BN$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BM1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BO$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BN1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BP$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BO1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BQ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BP1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BR$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BQ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BS$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BR1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BT$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BS1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BU$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BT1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BV$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BU1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BW$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BV1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BX$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BW1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BY$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BX1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>BZ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BY1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CA$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:BZ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CB$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CA1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CC$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CB1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CD$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CC1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CE$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CD1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CF$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CE1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CG$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CF1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CH$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CG1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CI$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CH1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CJ$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CI1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CK$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CJ1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CL$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CK1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CM$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CL1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CN$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CM1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1529, -$D1536, $D1536)=\"n/a\",0,(IF(OFFSET($G1529,-$D1536,$D1536)+$E1536>CO$5,IFERROR((OFFSET($G1528,-$D1536,$D1536)/(OFFSET($G1529,-$D1536,$D1536))),0),(OFFSET($G1528,-$D1536,$D1536)-SUM($G1536:CN1536))))*IF(OFFSET($G1529,-$D1536,$D1536)+$E1536-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[]
[]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$243:H$292, $E1647)/'Capital base input'!H$15","v":0},{"$f":"INDEX('Capital base input'!I$243:I$292, $E1647)/'Capital base input'!I$15","v":0},{"$f":"INDEX('Capital base input'!J$243:J$292, $E1647)/'Capital base input'!J$15","v":0},{"$f":"INDEX('Capital base input'!K$243:K$292, $E1647)/'Capital base input'!K$15","v":0},{"$f":"INDEX('Capital base input'!L$243:L$292, $E1647)/'Capital base input'!L$15","v":0},{"$f":"INDEX('Capital base input'!M$243:M$292, $E1647)/'Capital base input'!M$15","v":0},{"$f":"INDEX('Capital base input'!N$243:N$292, $E1647)/'Capital base input'!N$15","v":0},{"$f":"INDEX('Capital base input'!O$243:O$292, $E1647)/'Capital base input'!O$15","v":0},{"$f":"INDEX('Capital base input'!P$243:P$292, $E1647)/'Capital base input'!P$15","v":0},{"$f":"INDEX('Capital base input'!Q$243:Q$292, $E1647)/'Capital base input'!Q$15","v":0},{"$f":"INDEX('Capital base input'!R$243:R$292, $E1647)/'Capital base input'!R$15","v":0},{"$f":"INDEX('Capital base input'!S$243:S$292, $E1647)/'Capital base input'!S$15","v":0},{"$f":"INDEX('Capital base input'!T$243:T$292, $E1647)/'Capital base input'!T$15","v":0},{"$f":"INDEX('Capital base input'!U$243:U$292, $E1647)/'Capital base input'!U$15","v":0},{"$f":"INDEX('Capital base input'!V$243:V$292, $E1647)/'Capital base input'!V$15","v":0},{"$f":"INDEX('Capital base input'!W$243:W$292, $E1647)/'Capital base input'!W$15","v":0},{"$f":"INDEX('Capital base input'!X$243:X$292, $E1647)/'Capital base input'!X$15","v":0},{"$f":"INDEX('Capital base input'!Y$243:Y$292, $E1647)/'Capital base input'!Y$15","v":0},{"$f":"INDEX('Capital base input'!Z$243:Z$292, $E1647)/'Capital base input'!Z$15","v":0},{"$f":"INDEX('Capital base input'!AA$243:AA$292, $E1647)/'Capital base input'!AA$15","v":0},{"$f":"INDEX('Capital base input'!AB$243:AB$292, $E1647)/'Capital base input'!AB$15","v":0},{"$f":"INDEX('Capital base input'!AC$243:AC$292, $E1647)/'Capital base input'!AC$15","v":0},{"$f":"INDEX('Capital base input'!AD$243:AD$292, $E1647)/'Capital base input'!AD$15","v":0},{"$f":"INDEX('Capital base input'!AE$243:AE$292, $E1647)/'Capital base input'!AE$15","v":0},{"$f":"INDEX('Capital base input'!AF$243:AF$292, $E1647)/'Capital base input'!AF$15","v":0},{"$f":"INDEX('Capital base input'!AG$243:AG$292, $E1647)/'Capital base input'!AG$15","v":0},{"$f":"INDEX('Capital base input'!AH$243:AH$292, $E1647)/'Capital base input'!AH$15","v":0},{"$f":"INDEX('Capital base input'!AI$243:AI$292, $E1647)/'Capital base input'!AI$15","v":0},{"$f":"INDEX('Capital base input'!AJ$243:AJ$292, $E1647)/'Capital base input'!AJ$15","v":0},{"$f":"INDEX('Capital base input'!AK$243:AK$292, $E1647)/'Capital base input'!AK$15","v":0},{"$f":"INDEX('Capital base input'!AL$243:AL$292, $E1647)/'Capital base input'!AL$15","v":0},{"$f":"INDEX('Capital base input'!AM$243:AM$292, $E1647)/'Capital base input'!AM$15","v":0},{"$f":"INDEX('Capital base input'!AN$243:AN$292, $E1647)/'Capital base input'!AN$15","v":0},{"$f":"INDEX('Capital base input'!AO$243:AO$292, $E1647)/'Capital base input'!AO$15","v":0},{"$f":"INDEX('Capital base input'!AP$243:AP$292, $E1647)/'Capital base input'!AP$15","v":0},{"$f":"INDEX('Capital base input'!AQ$243:AQ$292, $E1647)/'Capital base input'!AQ$15","v":0},{"$f":"INDEX('Capital base input'!AR$243:AR$292, $E1647)/'Capital base input'!AR$15","v":0},{"$f":"INDEX('Capital base input'!AS$243:AS$292, $E1647)/'Capital base input'!AS$15","v":0},{"$f":"INDEX('Capital base input'!AT$243:AT$292, $E1647)/'Capital base input'!AT$15","v":0},{"$f":"INDEX('Capital base input'!AU$243:AU$292, $E1647)/'Capital base input'!AU$15","v":0},{"$f":"INDEX('Capital base input'!AV$243:AV$292, $E1647)/'Capital base input'!AV$15","v":0},{"$f":"INDEX('Capital base input'!AW$243:AW$292, $E1647)/'Capital base input'!AW$15","v":0},{"$f":"INDEX('Capital base input'!AX$243:AX$292, $E1647)/'Capital base input'!AX$15","v":0},{"$f":"INDEX('Capital base input'!AY$243:AY$292, $E1647)/'Capital base input'!AY$15","v":0},{"$f":"INDEX('Capital base input'!AZ$243:AZ$292, $E1647)/'Capital base input'!AZ$15","v":0},{"$f":"INDEX('Capital base input'!BA$243:BA$292, $E1647)/'Capital base input'!BA$15","v":0},{"$f":"INDEX('Capital base input'!BB$243:BB$292, $E1647)/'Capital base input'!BB$15","v":0},{"$f":"INDEX('Capital base input'!BC$243:BC$292, $E1647)/'Capital base input'!BC$15","v":0},{"$f":"INDEX('Capital base input'!BD$243:BD$292, $E1647)/'Capital base input'!BD$15","v":0},{"$f":"INDEX('Capital base input'!BE$243:BE$292, $E1647)/'Capital base input'!BE$15","v":0},{"$f":"INDEX('Capital base input'!BF$243:BF$292, $E1647)/'Capital base input'!BF$15","v":0},{"$f":"INDEX('Capital base input'!BG$243:BG$292, $E1647)/'Capital base input'!BG$15","v":0},{"$f":"INDEX('Capital base input'!BH$243:BH$292, $E1647)/'Capital base input'!BH$15","v":0},{"$f":"INDEX('Capital base input'!BI$243:BI$292, $E1647)/'Capital base input'!BI$15","v":0},{"$f":"INDEX('Capital base input'!BJ$243:BJ$292, $E1647)/'Capital base input'!BJ$15","v":0},{"$f":"INDEX('Capital base input'!BK$243:BK$292, $E1647)/'Capital base input'!BK$15","v":0},{"$f":"INDEX('Capital base input'!BL$243:BL$292, $E1647)/'Capital base input'!BL$15","v":0},{"$f":"INDEX('Capital base input'!BM$243:BM$292, $E1647)/'Capital base input'!BM$15","v":0},{"$f":"INDEX('Capital base input'!BN$243:BN$292, $E1647)/'Capital base input'!BN$15","v":0},{"$f":"INDEX('Capital base input'!BO$243:BO$292, $E1647)/'Capital base input'!BO$15","v":0},{"$f":"INDEX('Capital base input'!BP$243:BP$292, $E1647)/'Capital base input'!BP$15","v":0},{"$f":"INDEX('Capital base input'!BQ$243:BQ$292, $E1647)/'Capital base input'!BQ$15","v":0},{"$f":"INDEX('Capital base input'!BR$243:BR$292, $E1647)/'Capital base input'!BR$15","v":0},{"$f":"INDEX('Capital base input'!BS$243:BS$292, $E1647)/'Capital base input'!BS$15","v":0},{"$f":"INDEX('Capital base input'!BT$243:BT$292, $E1647)/'Capital base input'!BT$15","v":0},{"$f":"INDEX('Capital base input'!BU$243:BU$292, $E1647)/'Capital base input'!BU$15","v":0},{"$f":"INDEX('Capital base input'!BV$243:BV$292, $E1647)/'Capital base input'!BV$15","v":0},{"$f":"INDEX('Capital base input'!BW$243:BW$292, $E1647)/'Capital base input'!BW$15","v":0},{"$f":"INDEX('Capital base input'!BX$243:BX$292, $E1647)/'Capital base input'!BX$15","v":0},{"$f":"INDEX('Capital base input'!BY$243:BY$292, $E1647)/'Capital base input'!BY$15","v":0},{"$f":"INDEX('Capital base input'!BZ$243:BZ$292, $E1647)/'Capital base input'!BZ$15","v":0},{"$f":"INDEX('Capital base input'!CA$243:CA$292, $E1647)/'Capital base input'!CA$15","v":0},{"$f":"INDEX('Capital base input'!CB$243:CB$292, $E1647)/'Capital base input'!CB$15","v":0},{"$f":"INDEX('Capital base input'!CC$243:CC$292, $E1647)/'Capital base input'!CC$15","v":0},{"$f":"INDEX('Capital base input'!CD$243:CD$292, $E1647)/'Capital base input'!CD$15","v":0},{"$f":"INDEX('Capital base input'!CE$243:CE$292, $E1647)/'Capital base input'!CE$15","v":0},{"$f":"INDEX('Capital base input'!CF$243:CF$292, $E1647)/'Capital base input'!CF$15","v":0},{"$f":"INDEX('Capital base input'!CG$243:CG$292, $E1647)/'Capital base input'!CG$15","v":0},{"$f":"INDEX('Capital base input'!CH$243:CH$292, $E1647)/'Capital base input'!CH$15","v":0},{"$f":"INDEX('Capital base input'!CI$243:CI$292, $E1647)/'Capital base input'!CI$15","v":0},{"$f":"INDEX('Capital base input'!CJ$243:CJ$292, $E1647)/'Capital base input'!CJ$15","v":0},{"$f":"INDEX('Capital base input'!CK$243:CK$292, $E1647)/'Capital base input'!CK$15","v":0},{"$f":"INDEX('Capital base input'!CL$243:CL$292, $E1647)/'Capital base input'!CL$15","v":0},{"$f":"INDEX('Capital base input'!CM$243:CM$292, $E1647)/'Capital base input'!CM$15","v":0},{"$f":"INDEX('Capital base input'!CN$243:CN$292, $E1647)/'Capital base input'!CN$15","v":0},{"$f":"INDEX('Capital base input'!CO$243:CO$292, $E1647)/'Capital base input'!CO$15","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1700)","v":"Depreciation of asset adjustments - Capital base 2016"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>L$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:K1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>M$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:L1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>N$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:M1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>O$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:N1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>P$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:O1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>Q$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:P1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>R$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:Q1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>S$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:R1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>T$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:S1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>U$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:T1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>V$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:U1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>W$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:V1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>X$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:W1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>Y$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:X1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>Z$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:Y1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AA$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:Z1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AB$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AA1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AC$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AB1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AD$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AC1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AE$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AD1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AF$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AE1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AG$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AF1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AH$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AG1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AI$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AH1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AJ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AI1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AK$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AJ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AL$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AK1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AM$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AL1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AN$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AM1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AO$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AN1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AP$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AO1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AQ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AP1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AR$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AQ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AS$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AR1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AT$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AS1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AU$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AT1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AV$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AU1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AW$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AV1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AX$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AW1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AY$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AX1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>AZ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AY1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BA$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:AZ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BB$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BA1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BC$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BB1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BD$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BC1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BE$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BD1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BF$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BE1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BG$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BF1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BH$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BG1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BI$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BH1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BJ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BI1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BK$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BJ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BL$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BK1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BM$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BL1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BN$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BM1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BO$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BN1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BP$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BO1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BQ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BP1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BR$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BQ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BS$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BR1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BT$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BS1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BU$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BT1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BV$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BU1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BW$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BV1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BX$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BW1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BY$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BX1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>BZ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BY1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CA$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:BZ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CB$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CA1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CC$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CB1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CD$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CC1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CE$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CD1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CF$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CE1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CG$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CF1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CH$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CG1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CI$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CH1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CJ$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CI1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CK$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CJ1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CL$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CK1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CM$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CL1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CN$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CM1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1695, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=0, OFFSET($G1696, -$D1699, $D1700)=\"n/a\"), 0, (IF(OFFSET($G1696, -$D1699, $D1700)+$E1700>CO$5, IFERROR(OFFSET($G1695, -$D1699, $D1700)/OFFSET($G1696, -$D1699, $D1700), 0), OFFSET($G1695, -$D1699, $D1700)-SUM($G1717:CN1717)))*IF(OFFSET($G1696, -$D1699, $D1700)+$E1700-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$297:H$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!I$297:I$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!J$297:J$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!K$297:K$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!L$297:L$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!M$297:M$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!N$297:N$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!O$297:O$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!P$297:P$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!Q$297:Q$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!R$297:R$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!S$297:S$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!T$297:T$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!U$297:U$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!V$297:V$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!W$297:W$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!X$297:X$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!Y$297:Y$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!Z$297:Z$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AA$297:AA$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AB$297:AB$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AC$297:AC$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AD$297:AD$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AE$297:AE$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AF$297:AF$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AG$297:AG$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AH$297:AH$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AI$297:AI$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AJ$297:AJ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AK$297:AK$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AL$297:AL$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AM$297:AM$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AN$297:AN$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AO$297:AO$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AP$297:AP$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AQ$297:AQ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AR$297:AR$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AS$297:AS$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AT$297:AT$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AU$297:AU$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AV$297:AV$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AW$297:AW$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AX$297:AX$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AY$297:AY$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!AZ$297:AZ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BA$297:BA$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BB$297:BB$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BC$297:BC$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BD$297:BD$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BE$297:BE$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BF$297:BF$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BG$297:BG$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BH$297:BH$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BI$297:BI$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BJ$297:BJ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BK$297:BK$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BL$297:BL$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BM$297:BM$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BN$297:BN$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BO$297:BO$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BP$297:BP$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BQ$297:BQ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BR$297:BR$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BS$297:BS$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BT$297:BT$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BU$297:BU$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BV$297:BV$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BW$297:BW$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BX$297:BX$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BY$297:BY$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!BZ$297:BZ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CA$297:CA$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CB$297:CB$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CC$297:CC$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CD$297:CD$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CE$297:CE$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CF$297:CF$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CG$297:CG$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CH$297:CH$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CI$297:CI$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CJ$297:CJ$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CK$297:CK$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CL$297:CL$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CM$297:CM$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CN$297:CN$346, $E1729)","v":0},{"$f":"INDEX('Capital base input'!CO$297:CO$346, $E1729)","v":0}]
[null,null,null,{"$f":"ROUNDUP($E1778, 0)","v":0},0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>H$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:G1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>I$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:H1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>J$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:I1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>K$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:J1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>L$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:K1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>M$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:L1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>N$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:M1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>O$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:N1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>P$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:O1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>Q$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:P1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>R$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:Q1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>S$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:R1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>T$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:S1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>U$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:T1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>V$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:U1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>W$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:V1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>X$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:W1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>Y$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:X1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>Z$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:Y1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AA$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:Z1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AB$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AA1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AC$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AB1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AD$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AC1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AE$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AD1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AF$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AE1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AG$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AF1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AH$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AG1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AI$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AH1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AJ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AI1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AK$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AJ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AL$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AK1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AM$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AL1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AN$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AM1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AO$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AN1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AP$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AO1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AQ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AP1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AR$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AQ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AS$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AR1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AT$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AS1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AU$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AT1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AV$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AU1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AW$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AV1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AX$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AW1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AY$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AX1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>AZ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AY1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BA$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:AZ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BB$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BA1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BC$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BB1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BD$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BC1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BE$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BD1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BF$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BE1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BG$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BF1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BH$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BG1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BI$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BH1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BJ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BI1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BK$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BJ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BL$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BK1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BM$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BL1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BN$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BM1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BO$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BN1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BP$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BO1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BQ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BP1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BR$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BQ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BS$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BR1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BT$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BS1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BU$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BT1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BV$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BU1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BW$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BV1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BX$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BW1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BY$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BX1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>BZ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BY1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CA$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:BZ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CB$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CA1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CC$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CB1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CD$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CC1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CE$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CD1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CF$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CE1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CG$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CF1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CH$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CG1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CI$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CH1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CJ$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CI1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CK$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CJ1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CL$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CK1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CM$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CL1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CN$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CM1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1771, -$D1778, $D1778)=\"n/a\",0,(IF(OFFSET($G1771,-$D1778,$D1778)+$E1778>CO$5,IFERROR((OFFSET($G1770,-$D1778,$D1778)/(OFFSET($G1771,-$D1778,$D1778))),0),(OFFSET($G1770,-$D1778,$D1778)-SUM($G1778:CN1778))))*IF(OFFSET($G1771,-$D1778,$D1778)+$E1778-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1782)","v":"Depreciation of asset adjustments - Capital base 2016"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>L$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:K1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>M$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:L1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>N$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:M1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>O$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:N1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>P$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:O1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>Q$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:P1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>R$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:Q1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>S$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:R1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>T$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:S1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>U$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:T1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>V$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:U1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>W$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:V1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>X$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:W1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>Y$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:X1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>Z$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:Y1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AA$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:Z1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AB$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AA1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AC$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AB1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AD$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AC1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AE$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AD1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AF$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AE1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AG$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AF1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AH$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AG1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AI$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AH1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AJ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AI1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AK$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AJ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AL$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AK1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AM$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AL1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AN$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AM1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AO$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AN1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AP$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AO1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AQ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AP1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AR$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AQ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AS$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AR1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AT$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AS1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AU$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AT1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AV$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AU1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AW$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AV1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AX$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AW1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AY$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AX1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>AZ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AY1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BA$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:AZ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BB$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BA1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BC$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BB1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BD$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BC1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BE$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BD1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BF$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BE1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BG$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BF1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BH$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BG1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BI$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BH1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BJ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BI1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BK$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BJ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BL$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BK1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BM$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BL1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BN$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BM1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BO$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BN1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BP$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BO1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BQ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BP1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BR$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BQ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BS$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BR1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BT$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BS1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BU$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BT1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BV$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BU1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BW$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BV1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BX$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BW1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BY$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BX1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>BZ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BY1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CA$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:BZ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CB$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CA1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CC$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CB1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CD$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CC1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CE$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CD1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CF$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CE1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CG$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CF1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CH$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CG1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CI$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CH1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CJ$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CI1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CK$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CJ1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CL$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CK1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CM$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CL1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CN$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CM1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1777, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=0, OFFSET($G1778, -$D1781, $D1782)=\"n/a\"), 0, (IF(OFFSET($G1778, -$D1781, $D1782)+$E1782>CO$5, IFERROR(OFFSET($G1777, -$D1781, $D1782)/OFFSET($G1778, -$D1781, $D1782), 0), OFFSET($G1777, -$D1781, $D1782)-SUM($G1799:CN1799)))*IF(OFFSET($G1778, -$D1781, $D1782)+$E1782-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$297:H$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!I$297:I$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!J$297:J$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!K$297:K$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!L$297:L$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!M$297:M$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!N$297:N$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!O$297:O$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!P$297:P$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!Q$297:Q$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!R$297:R$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!S$297:S$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!T$297:T$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!U$297:U$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!V$297:V$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!W$297:W$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!X$297:X$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!Y$297:Y$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!Z$297:Z$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AA$297:AA$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AB$297:AB$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AC$297:AC$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AD$297:AD$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AE$297:AE$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AF$297:AF$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AG$297:AG$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AH$297:AH$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AI$297:AI$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AJ$297:AJ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AK$297:AK$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AL$297:AL$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AM$297:AM$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AN$297:AN$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AO$297:AO$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AP$297:AP$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AQ$297:AQ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AR$297:AR$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AS$297:AS$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AT$297:AT$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AU$297:AU$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AV$297:AV$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AW$297:AW$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AX$297:AX$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AY$297:AY$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!AZ$297:AZ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BA$297:BA$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BB$297:BB$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BC$297:BC$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BD$297:BD$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BE$297:BE$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BF$297:BF$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BG$297:BG$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BH$297:BH$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BI$297:BI$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BJ$297:BJ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BK$297:BK$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BL$297:BL$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BM$297:BM$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BN$297:BN$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BO$297:BO$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BP$297:BP$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BQ$297:BQ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BR$297:BR$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BS$297:BS$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BT$297:BT$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BU$297:BU$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BV$297:BV$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BW$297:BW$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BX$297:BX$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BY$297:BY$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!BZ$297:BZ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CA$297:CA$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CB$297:CB$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CC$297:CC$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CD$297:CD$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CE$297:CE$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CF$297:CF$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CG$297:CG$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CH$297:CH$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CI$297:CI$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CJ$297:CJ$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CK$297:CK$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CL$297:CL$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CM$297:CM$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CN$297:CN$346, $E1811)","v":0},{"$f":"INDEX('Capital base input'!CO$297:CO$346, $E1811)","v":0}]
[null,null,null,5,{"$f":"E1864+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1865)","v":"Depreciation of net capex 2017"},null,null,null,null,null,{"$f":"IF('Capital base input'!L$22=\"No\",IF(OFFSET($G1858, -$E1865, $E1865)=\"n/a\",0,IF(OFFSET($G1858,-$E1865,$E1865)+$E1865>L$5,IFERROR(((OFFSET($G1857,-$E1865,$E1865)*0.5)/(OFFSET($G1858,-$E1865,$E1865))),0),((OFFSET($G1857,-$E1865,$E1865)*0.5)-SUM($G1865:K1865)))), \"\")","v":""},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>M$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:L1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>N$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:M1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>O$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:N1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>P$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:O1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>Q$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:P1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>R$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:Q1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>S$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:R1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>T$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:S1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>U$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:T1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>V$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:U1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>W$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:V1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>X$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:W1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>Y$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:X1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>Z$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:Y1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AA$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:Z1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AB$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AA1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AC$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AB1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AD$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AC1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AE$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AD1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AF$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AE1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AG$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AF1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AH$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AG1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AI$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AH1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AJ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AI1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AK$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AJ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AL$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AK1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AM$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AL1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AN$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AM1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AO$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AN1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AP$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AO1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AQ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AP1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AR$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AQ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AS$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AR1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AT$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AS1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AU$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AT1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AV$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AU1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AW$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AV1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AX$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AW1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AY$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AX1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>AZ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AY1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BA$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:AZ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BB$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BA1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BC$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BB1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BD$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BC1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BE$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BD1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BF$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BE1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BG$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BF1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BH$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BG1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BI$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BH1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BJ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BI1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BK$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BJ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BL$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BK1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BM$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BL1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BN$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BM1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BO$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BN1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BP$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BO1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BQ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BP1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BR$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BQ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BS$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BR1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BT$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BS1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BU$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BT1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BV$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BU1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BW$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BV1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BX$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BW1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BY$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BX1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>BZ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BY1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CA$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:BZ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CB$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CA1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CC$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CB1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CD$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CC1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CE$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CD1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CF$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CE1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CG$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CF1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CH$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CG1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CI$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CH1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CJ$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CI1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CK$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CJ1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CL$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CK1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CM$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CL1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CN$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CM1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1858, -$D1865, $D1865)=\"n/a\",0,(IF(OFFSET($G1858,-$D1865,$D1865)+$E1865>CO$5,IFERROR((OFFSET($G1857,-$D1865,$D1865)/(OFFSET($G1858,-$D1865,$D1865))),0),(OFFSET($G1857,-$D1865,$D1865)-SUM($G1865:CN1865))))*IF(OFFSET($G1858,-$D1865,$D1865)+$E1865-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D1865)","v":"Depreciation of asset adjustments - Capital base 2017"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>M$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:L1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>N$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:M1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>O$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:N1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>P$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:O1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>Q$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:P1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>R$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:Q1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>S$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:R1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>T$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:S1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>U$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:T1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>V$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:U1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>W$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:V1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>X$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:W1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>Y$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:X1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>Z$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:Y1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AA$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:Z1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AB$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AA1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AC$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AB1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AD$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AC1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AE$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AD1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AF$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AE1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AG$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AF1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AH$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AG1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AI$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AH1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AJ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AI1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AK$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AJ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AL$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AK1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AM$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AL1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AN$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AM1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AO$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AN1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AP$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AO1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AQ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AP1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AR$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AQ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AS$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AR1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AT$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AS1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AU$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AT1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AV$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AU1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AW$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AV1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AX$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AW1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AY$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AX1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>AZ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AY1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BA$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:AZ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BB$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BA1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BC$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BB1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BD$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BC1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BE$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BD1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BF$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BE1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BG$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BF1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BH$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BG1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BI$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BH1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BJ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BI1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BK$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BJ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BL$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BK1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BM$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BL1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BN$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BM1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BO$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BN1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BP$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BO1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BQ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BP1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BR$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BQ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BS$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BR1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BT$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BS1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BU$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BT1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BV$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BU1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BW$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BV1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BX$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BW1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BY$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BX1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>BZ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BY1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CA$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:BZ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CB$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CA1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CC$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CB1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CD$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CC1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CE$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CD1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CF$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CE1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CG$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CF1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CH$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CG1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CI$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CH1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CJ$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CI1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CK$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CJ1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CL$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CK1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CM$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CL1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CN$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CM1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G1860, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=0, OFFSET($G1861, -$D1864, $D1865)=\"n/a\"), 0, (IF(OFFSET($G1861, -$D1864, $D1865)+$E1865>CO$5, IFERROR(OFFSET($G1860, -$D1864, $D1865)/OFFSET($G1861, -$D1864, $D1865), 0), OFFSET($G1860, -$D1864, $D1865)-SUM($G1882:CN1882)))*IF(OFFSET($G1861, -$D1864, $D1865)+$E1865-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E1893, 'Capital base input'!$D$28:$D$77, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1901:H1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1901:BT1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"E1947+ 1","v":6},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, $D1948)","v":"Depreciation of net capex 2018"},null,null,null,null,null,null,{"$f":"IF('Capital base input'!M$22=\"No\",IF(OFFSET($G1941, -$E1948, $E1948)=\"n/a\",0,IF(OFFSET($G1941,-$E1948,$E1948)+$E1948>M$5,IFERROR(((OFFSET($G1940,-$E1948,$E1948)*0.5)/(OFFSET($G1941,-$E1948,$E1948))),0),((OFFSET($G1940,-$E1948,$E1948)*0.5)-SUM($G1948:L1948)))), \"\")","v":""},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>N$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:M1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>O$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:N1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>P$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:O1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>Q$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:P1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>R$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:Q1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>S$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:R1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>T$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:S1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>U$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:T1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>V$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:U1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>W$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:V1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>X$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:W1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>Y$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:X1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>Z$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:Y1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AA$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:Z1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AB$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AA1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AC$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AB1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AD$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AC1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AE$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AD1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AF$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AE1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AG$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AF1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AH$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AG1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AI$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AH1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AJ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AI1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AK$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AJ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AL$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AK1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AM$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AL1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AN$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AM1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AO$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AN1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AP$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AO1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AQ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AP1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AR$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AQ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AS$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AR1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AT$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AS1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AU$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AT1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AV$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AU1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AW$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AV1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AX$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AW1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AY$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AX1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>AZ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AY1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BA$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:AZ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BB$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BA1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BC$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BB1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BD$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BC1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BE$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BD1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BF$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BE1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BG$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BF1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BH$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BG1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BI$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BH1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BJ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BI1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BK$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BJ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BL$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BK1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BM$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BL1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BN$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BM1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BO$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BN1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BP$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BO1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BQ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BP1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BR$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BQ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BS$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BR1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BT$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BS1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BU$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BT1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BV$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BU1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BW$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BV1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BX$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BW1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BY$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BX1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>BZ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BY1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CA$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:BZ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CB$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CA1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CC$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CB1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CD$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CC1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CE$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CD1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CF$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CE1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CG$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CF1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CH$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CG1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CI$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CH1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CJ$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CI1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CK$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CJ1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CL$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CK1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CM$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CL1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CN$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CM1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1941, -$D1948, $D1948)=\"n/a\",0,(IF(OFFSET($G1941,-$D1948,$D1948)+$E1948>CO$5,IFERROR((OFFSET($G1940,-$D1948,$D1948)/(OFFSET($G1941,-$D1948,$D1948))),0),(OFFSET($G1940,-$D1948,$D1948)-SUM($G1948:CN1948))))*IF(OFFSET($G1941,-$D1948,$D1948)+$E1948-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"ROUNDUP($E1997, 0)","v":5},{"$f":"E1988","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,$D1996)","v":"Depreciation of t-1 adjustment 2012"},null,null,null,null,null,{"$f":"IF(AND($E1997=LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 'Capital base input'!$F$23=\"Yes\"),\nIFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(L$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:K1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(K$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>L$5-K$5, L$5-K$5, 1)), 0), \"\")","v":""},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(M$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:L1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(L$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>M$5-L$5, M$5-L$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(N$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:M1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(M$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>N$5-M$5, N$5-M$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(O$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:N1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(N$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>O$5-N$5, O$5-N$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(P$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:O1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(O$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>P$5-O$5, P$5-O$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(Q$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:P1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(P$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>Q$5-P$5, Q$5-P$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(R$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:Q1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(Q$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>R$5-Q$5, R$5-Q$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(S$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:R1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(R$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>S$5-R$5, S$5-R$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(T$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:S1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(S$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>T$5-S$5, T$5-S$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(U$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:T1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(T$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>U$5-T$5, U$5-T$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(V$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:U1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(U$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>V$5-U$5, V$5-U$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(W$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:V1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(V$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>W$5-V$5, W$5-V$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(X$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:W1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(W$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>X$5-W$5, X$5-W$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(Y$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:X1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(X$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>Y$5-X$5, Y$5-X$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(Z$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:Y1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(Y$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>Z$5-Y$5, Z$5-Y$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:Z1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(Z$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AA$5-Z$5, AA$5-Z$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AA1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AA$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AB$5-AA$5, AB$5-AA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AB1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AB$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AC$5-AB$5, AC$5-AB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AC1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AC$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AD$5-AC$5, AD$5-AC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AD1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AD$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AE$5-AD$5, AE$5-AD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AE1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AE$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AF$5-AE$5, AF$5-AE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AF1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AF$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AG$5-AF$5, AG$5-AF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AG1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AG$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AH$5-AG$5, AH$5-AG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AH1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AH$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AI$5-AH$5, AI$5-AH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AI1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AI$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AJ$5-AI$5, AJ$5-AI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AJ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AJ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AK$5-AJ$5, AK$5-AJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AK1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AK$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AL$5-AK$5, AL$5-AK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AL1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AL$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AM$5-AL$5, AM$5-AL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AM1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AM$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AN$5-AM$5, AN$5-AM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AN1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AN$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AO$5-AN$5, AO$5-AN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AO1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AO$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AP$5-AO$5, AP$5-AO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AP1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AP$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AQ$5-AP$5, AQ$5-AP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AQ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AQ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AR$5-AQ$5, AR$5-AQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AR1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AR$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AS$5-AR$5, AS$5-AR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AS1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AS$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AT$5-AS$5, AT$5-AS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AT1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AT$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AU$5-AT$5, AU$5-AT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AU1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AU$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AV$5-AU$5, AV$5-AU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AV1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AV$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AW$5-AV$5, AW$5-AV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AW1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AW$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AX$5-AW$5, AX$5-AW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AX1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AX$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AY$5-AX$5, AY$5-AX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(AZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AY1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AY$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>AZ$5-AY$5, AZ$5-AY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:AZ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(AZ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BA$5-AZ$5, BA$5-AZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BA1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BA$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BB$5-BA$5, BB$5-BA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BB1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BB$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BC$5-BB$5, BC$5-BB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BC1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BC$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BD$5-BC$5, BD$5-BC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BD1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BD$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BE$5-BD$5, BE$5-BD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BE1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BE$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BF$5-BE$5, BF$5-BE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BF1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BF$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BG$5-BF$5, BG$5-BF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BG1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BG$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BH$5-BG$5, BH$5-BG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BH1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BH$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BI$5-BH$5, BI$5-BH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BI1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BI$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BJ$5-BI$5, BJ$5-BI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BJ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BJ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BK$5-BJ$5, BK$5-BJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BK1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BK$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BL$5-BK$5, BL$5-BK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BL1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BL$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BM$5-BL$5, BM$5-BL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BM1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BM$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BN$5-BM$5, BN$5-BM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BN1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BN$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BO$5-BN$5, BO$5-BN$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BP$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BO1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BO$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BP$5-BO$5, BP$5-BO$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BQ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BP1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BP$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BQ$5-BP$5, BQ$5-BP$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BR$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BQ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BQ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BR$5-BQ$5, BR$5-BQ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BS$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BR1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BR$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BS$5-BR$5, BS$5-BR$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BT$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BS1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BS$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BT$5-BS$5, BT$5-BS$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BU$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BT1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BT$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BU$5-BT$5, BU$5-BT$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BV$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BU1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BU$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BV$5-BU$5, BV$5-BU$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BW$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BV1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BV$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BW$5-BV$5, BW$5-BV$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BX$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BW1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BW$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BX$5-BW$5, BX$5-BW$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BY$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BX1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BX$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BY$5-BX$5, BY$5-BX$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(BZ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BY1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BY$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>BZ$5-BY$5, BZ$5-BY$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CA$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:BZ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(BZ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CA$5-BZ$5, CA$5-BZ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CB$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CA1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CA$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CB$5-CA$5, CB$5-CA$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CC$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CB1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CB$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CC$5-CB$5, CC$5-CB$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CD$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CC1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CC$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CD$5-CC$5, CD$5-CC$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CE$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CD1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CD$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CE$5-CD$5, CE$5-CD$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CF$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CE1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CE$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CF$5-CE$5, CF$5-CE$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CG$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CF1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CF$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CG$5-CF$5, CG$5-CF$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CH$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CG1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CG$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CH$5-CG$5, CH$5-CG$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CI$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CH1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CH$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CI$5-CH$5, CI$5-CH$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CJ$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CI1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CI$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CJ$5-CI$5, CJ$5-CI$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CK$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CJ1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CJ$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CK$5-CJ$5, CK$5-CJ$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CL$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CK1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CK$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CL$5-CK$5, CL$5-CK$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CM$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CL1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CL$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CM$5-CL$5, CM$5-CL$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CN$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CM1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CM$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CN$5-CM$5, CN$5-CM$5, 1)), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1977, -$D1983, $D1996)=0, 0, (IF(CO$5-IF('Capital base input'!$F$23=\"Yes\", INT(OFFSET('Capital base input'!$H$11, 0, $D1996)), OFFSET('Capital base input'!$H$11, 0, $D1996))<OFFSET($G1978, -$D1983, $D1996)+$E1996,\nOFFSET($G1977, -$D1983, $D1996)/OFFSET($G1978, -$D1983, $D1996), OFFSET($G1977, -$D1983, $D1996)-SUM($G1997:CN1997)))\n*IF(OFFSET($G1978, -$D1983, $D1996)+$E1996-(CN$5-OFFSET('Capital base input'!$H$11, 0, $D1996))>CO$5-CN$5, CO$5-CN$5, 1)), 0)","v":0}]
[]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2025)","v":"Depreciation of asset adjustments - Capital base 2013"},null,null,{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>I$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:H2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-H$5>I$5-H$5, I$5-H$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>J$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:I2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>K$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:J2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>L$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:K2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>M$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:L2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>N$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:M2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>O$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:N2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>P$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:O2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>Q$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:P2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>R$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:Q2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>S$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:R2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>T$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:S2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>U$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:T2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>V$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:U2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>W$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:V2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>X$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:W2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>Y$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:X2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>Z$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:Y2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AA$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:Z2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AB$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AA2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AC$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AB2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AD$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AC2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AE$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AD2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AF$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AE2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AG$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AF2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AH$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AG2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AI$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AH2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AJ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AI2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AK$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AJ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AL$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AK2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AM$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AL2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AN$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AM2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AO$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AN2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AP$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AO2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AQ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AP2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AR$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AQ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AS$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AR2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AT$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AS2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AU$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AT2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AV$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AU2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AW$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AV2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AX$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AW2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AY$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AX2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>AZ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AY2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BA$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:AZ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BB$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BA2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BC$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BB2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BD$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BC2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BE$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BD2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BF$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BE2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BG$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BF2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BH$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BG2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BI$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BH2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BJ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BI2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BK$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BJ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BL$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BK2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BM$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BL2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BN$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BM2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BO$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BN2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BP$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BO2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BQ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BP2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BR$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BQ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BS$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BR2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BT$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BS2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BU$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BT2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BV$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BU2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BW$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BV2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BX$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BW2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BY$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BX2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>BZ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BY2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CA$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:BZ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CB$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CA2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CC$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CB2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CD$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CC2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CE$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CD2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CF$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CE2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CG$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CF2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CH$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CG2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CI$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CH2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CJ$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CI2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CK$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CJ2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CL$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CK2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CM$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CL2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CN$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CM2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2020, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=0, OFFSET($G2021, -$D2024, $D2025)=\"n/a\"), 0, (IF(OFFSET($G2021, -$D2024, $D2025)+$E2025>CO$5, IFERROR(OFFSET($G2020, -$D2024, $D2025)/OFFSET($G2021, -$D2024, $D2025), 0), OFFSET($G2020, -$D2024, $D2025)-SUM($G2042:CN2042)))*IF(OFFSET($G2021, -$D2024, $D2025)+$E2025-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2026)","v":"Depreciation of asset adjustments - Capital base 2014"},null,null,null,{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>J$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:I2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-I$5>J$5-I$5, J$5-I$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>K$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:J2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>L$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:K2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>M$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:L2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>N$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:M2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>O$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:N2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>P$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:O2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>Q$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:P2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>R$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:Q2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>S$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:R2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>T$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:S2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>U$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:T2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>V$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:U2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>W$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:V2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>X$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:W2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>Y$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:X2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>Z$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:Y2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AA$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:Z2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AB$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AA2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AC$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AB2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AD$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AC2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AE$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AD2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AF$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AE2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AG$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AF2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AH$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AG2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AI$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AH2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AJ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AI2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AK$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AJ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AL$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AK2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AM$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AL2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AN$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AM2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AO$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AN2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AP$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AO2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AQ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AP2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AR$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AQ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AS$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AR2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AT$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AS2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AU$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AT2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AV$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AU2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AW$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AV2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AX$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AW2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AY$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AX2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>AZ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AY2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BA$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:AZ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BB$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BA2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BC$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BB2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BD$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BC2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BE$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BD2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BF$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BE2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BG$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BF2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BH$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BG2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BI$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BH2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BJ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BI2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BK$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BJ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BL$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BK2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BM$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BL2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BN$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BM2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BO$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BN2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BP$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BO2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BQ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BP2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BR$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BQ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BS$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BR2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BT$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BS2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BU$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BT2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BV$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BU2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BW$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BV2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BX$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BW2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BY$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BX2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>BZ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BY2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CA$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:BZ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CB$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CA2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CC$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CB2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CD$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CC2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CE$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CD2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CF$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CE2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CG$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CF2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CH$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CG2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CI$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CH2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CJ$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CI2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CK$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CJ2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CL$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CK2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CM$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CL2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CN$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CM2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2021, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=0, OFFSET($G2022, -$D2025, $D2026)=\"n/a\"), 0, (IF(OFFSET($G2022, -$D2025, $D2026)+$E2026>CO$5, IFERROR(OFFSET($G2021, -$D2025, $D2026)/OFFSET($G2022, -$D2025, $D2026), 0), OFFSET($G2021, -$D2025, $D2026)-SUM($G2043:CN2043)))*IF(OFFSET($G2022, -$D2025, $D2026)+$E2026-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2027)","v":"Depreciation of asset adjustments - Capital base 2015"},null,null,null,null,{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>K$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:J2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-J$5>K$5-J$5, K$5-J$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>L$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:K2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>M$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:L2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>N$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:M2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>O$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:N2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>P$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:O2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>Q$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:P2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>R$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:Q2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>S$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:R2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>T$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:S2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>U$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:T2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>V$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:U2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>W$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:V2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>X$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:W2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>Y$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:X2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>Z$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:Y2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AA$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:Z2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AB$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AA2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AC$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AB2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AD$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AC2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AE$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AD2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AF$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AE2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AG$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AF2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AH$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AG2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AI$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AH2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AJ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AI2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AK$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AJ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AL$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AK2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AM$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AL2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AN$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AM2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AO$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AN2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AP$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AO2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AQ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AP2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AR$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AQ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AS$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AR2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AT$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AS2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AU$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AT2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AV$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AU2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AW$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AV2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AX$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AW2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AY$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AX2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>AZ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AY2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BA$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:AZ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BB$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BA2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BC$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BB2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BD$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BC2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BE$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BD2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BF$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BE2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BG$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BF2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BH$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BG2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BI$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BH2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BJ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BI2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BK$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BJ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BL$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BK2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BM$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BL2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BN$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BM2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BO$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BN2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BP$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BO2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BQ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BP2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BR$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BQ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BS$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BR2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BT$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BS2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BU$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BT2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BV$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BU2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BW$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BV2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BX$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BW2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BY$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BX2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>BZ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BY2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CA$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:BZ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CB$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CA2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CC$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CB2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CD$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CC2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CE$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CD2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CF$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CE2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CG$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CF2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CH$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CG2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CI$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CH2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CJ$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CI2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CK$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CJ2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CL$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CK2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CM$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CL2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CN$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CM2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2022, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=0, OFFSET($G2023, -$D2026, $D2027)=\"n/a\"), 0, (IF(OFFSET($G2023, -$D2026, $D2027)+$E2027>CO$5, IFERROR(OFFSET($G2022, -$D2026, $D2027)/OFFSET($G2023, -$D2026, $D2027), 0), OFFSET($G2022, -$D2026, $D2027)-SUM($G2044:CN2044)))*IF(OFFSET($G2023, -$D2026, $D2027)+$E2027-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2028)","v":"Depreciation of asset adjustments - Capital base 2016"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>L$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:K2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-K$5>L$5-K$5, L$5-K$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>M$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:L2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>N$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:M2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>O$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:N2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>P$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:O2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>Q$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:P2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>R$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:Q2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>S$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:R2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>T$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:S2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>U$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:T2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>V$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:U2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>W$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:V2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>X$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:W2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>Y$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:X2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>Z$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:Y2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AA$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:Z2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AB$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AA2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AC$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AB2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AD$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AC2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AE$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AD2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AF$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AE2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AG$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AF2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AH$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AG2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AI$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AH2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AJ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AI2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AK$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AJ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AL$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AK2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AM$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AL2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AN$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AM2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AO$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AN2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AP$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AO2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AQ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AP2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AR$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AQ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AS$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AR2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AT$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AS2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AU$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AT2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AV$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AU2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AW$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AV2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AX$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AW2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AY$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AX2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>AZ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AY2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BA$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:AZ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BB$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BA2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BC$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BB2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BD$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BC2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BE$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BD2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BF$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BE2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BG$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BF2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BH$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BG2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BI$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BH2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BJ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BI2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BK$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BJ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BL$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BK2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BM$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BL2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BN$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BM2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BO$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BN2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BP$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BO2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BQ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BP2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BR$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BQ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BS$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BR2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BT$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BS2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BU$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BT2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BV$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BU2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BW$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BV2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BX$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BW2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BY$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BX2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>BZ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BY2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CA$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:BZ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CB$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CA2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CC$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CB2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CD$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CC2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CE$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CD2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CF$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CE2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CG$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CF2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CH$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CG2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CI$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CH2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CJ$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CI2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CK$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CJ2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CL$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CK2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CM$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CL2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CN$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CM2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2023, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=0, OFFSET($G2024, -$D2027, $D2028)=\"n/a\"), 0, (IF(OFFSET($G2024, -$D2027, $D2028)+$E2028>CO$5, IFERROR(OFFSET($G2023, -$D2027, $D2028)/OFFSET($G2024, -$D2027, $D2028), 0), OFFSET($G2023, -$D2027, $D2028)-SUM($G2045:CN2045)))*IF(OFFSET($G2024, -$D2027, $D2028)+$E2028-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2029)","v":"Depreciation of asset adjustments - Capital base 2017"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>M$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:L2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-L$5>M$5-L$5, M$5-L$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>N$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:M2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>O$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:N2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>P$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:O2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>Q$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:P2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>R$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:Q2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>S$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:R2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>T$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:S2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>U$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:T2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>V$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:U2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>W$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:V2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>X$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:W2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>Y$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:X2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>Z$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:Y2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AA$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:Z2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AB$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AA2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AC$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AB2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AD$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AC2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AE$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AD2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AF$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AE2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AG$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AF2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AH$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AG2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AI$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AH2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AJ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AI2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AK$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AJ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AL$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AK2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AM$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AL2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AN$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AM2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AO$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AN2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AP$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AO2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AQ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AP2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AR$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AQ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AS$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AR2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AT$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AS2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AU$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AT2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AV$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AU2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AW$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AV2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AX$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AW2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AY$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AX2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>AZ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AY2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BA$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:AZ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BB$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BA2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BC$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BB2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BD$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BC2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BE$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BD2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BF$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BE2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BG$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BF2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BH$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BG2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BI$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BH2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BJ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BI2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BK$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BJ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BL$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BK2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BM$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BL2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BN$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BM2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BO$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BN2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BP$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BO2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BQ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BP2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BR$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BQ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BS$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BR2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BT$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BS2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BU$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BT2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BV$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BU2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BW$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BV2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BX$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BW2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BY$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BX2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>BZ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BY2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CA$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:BZ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CB$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CA2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CC$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CB2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CD$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CC2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CE$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CD2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CF$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CE2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CG$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CF2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CH$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CG2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CI$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CH2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CJ$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CI2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CK$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CJ2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CL$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CK2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CM$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CL2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CN$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CM2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2024, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=0, OFFSET($G2025, -$D2028, $D2029)=\"n/a\"), 0, (IF(OFFSET($G2025, -$D2028, $D2029)+$E2029>CO$5, IFERROR(OFFSET($G2024, -$D2028, $D2029)/OFFSET($G2025, -$D2028, $D2029), 0), OFFSET($G2024, -$D2028, $D2029)-SUM($G2046:CN2046)))*IF(OFFSET($G2025, -$D2028, $D2029)+$E2029-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2030)","v":"Depreciation of asset adjustments - Capital base 2018"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>N$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:M2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-M$5>N$5-M$5, N$5-M$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>O$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:N2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>P$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:O2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>Q$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:P2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>R$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:Q2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>S$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:R2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>T$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:S2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>U$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:T2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>V$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:U2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>W$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:V2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>X$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:W2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>Y$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:X2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>Z$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:Y2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AA$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:Z2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AB$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AA2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AC$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AB2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AD$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AC2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AE$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AD2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AF$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AE2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AG$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AF2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AH$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AG2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AI$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AH2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AJ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AI2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AK$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AJ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AL$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AK2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AM$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AL2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AN$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AM2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AO$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AN2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AP$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AO2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AQ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AP2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AR$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AQ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AS$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AR2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AT$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AS2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AU$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AT2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AV$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AU2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AW$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AV2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AX$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AW2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AY$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AX2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>AZ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AY2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BA$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:AZ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BB$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BA2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BC$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BB2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BD$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BC2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BE$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BD2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BF$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BE2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BG$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BF2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BH$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BG2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BI$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BH2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BJ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BI2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BK$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BJ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BL$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BK2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BM$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BL2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BN$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BM2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BO$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BN2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BP$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BO2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BQ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BP2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BR$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BQ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BS$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BR2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BT$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BS2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BU$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BT2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BV$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BU2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BW$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BV2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BX$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BW2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BY$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BX2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>BZ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BY2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CA$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:BZ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CB$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CA2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CC$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CB2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CD$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CC2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CE$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CD2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CF$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CE2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CG$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CF2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CH$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CG2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CI$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CH2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CJ$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CI2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CK$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CJ2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CL$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CK2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CM$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CL2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CN$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CM2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2025, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=0, OFFSET($G2026, -$D2029, $D2030)=\"n/a\"), 0, (IF(OFFSET($G2026, -$D2029, $D2030)+$E2030>CO$5, IFERROR(OFFSET($G2025, -$D2029, $D2030)/OFFSET($G2026, -$D2029, $D2030), 0), OFFSET($G2025, -$D2029, $D2030)-SUM($G2047:CN2047)))*IF(OFFSET($G2026, -$D2029, $D2030)+$E2030-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2031)","v":"Depreciation of asset adjustments - Capital base 2019"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>O$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:N2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-N$5>O$5-N$5, O$5-N$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>P$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:O2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>Q$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:P2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>R$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:Q2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>S$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:R2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>T$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:S2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>U$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:T2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>V$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:U2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>W$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:V2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>X$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:W2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>Y$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:X2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>Z$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:Y2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AA$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:Z2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AB$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AA2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AC$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AB2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AD$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AC2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AE$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AD2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AF$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AE2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AG$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AF2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AH$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AG2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AI$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AH2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AJ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AI2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AK$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AJ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AL$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AK2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AM$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AL2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AN$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AM2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AO$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AN2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AP$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AO2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AQ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AP2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AR$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AQ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AS$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AR2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AT$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AS2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AU$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AT2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AV$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AU2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AW$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AV2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AX$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AW2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AY$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AX2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>AZ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AY2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BA$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:AZ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BB$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BA2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BC$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BB2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BD$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BC2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BE$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BD2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BF$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BE2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BG$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BF2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BH$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BG2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BI$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BH2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BJ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BI2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BK$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BJ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BL$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BK2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BM$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BL2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BN$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BM2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BO$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BN2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BP$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BO2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BQ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BP2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BR$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BQ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BS$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BR2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BT$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BS2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BU$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BT2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BV$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BU2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BW$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BV2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BX$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BW2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BY$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BX2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>BZ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BY2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CA$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:BZ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CB$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CA2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CC$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CB2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CD$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CC2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CE$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CD2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CF$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CE2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CG$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CF2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CH$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CG2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CI$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CH2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CJ$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CI2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CK$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CJ2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CL$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CK2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CM$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CL2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CN$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CM2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2026, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=0, OFFSET($G2027, -$D2030, $D2031)=\"n/a\"), 0, (IF(OFFSET($G2027, -$D2030, $D2031)+$E2031>CO$5, IFERROR(OFFSET($G2026, -$D2030, $D2031)/OFFSET($G2027, -$D2030, $D2031), 0), OFFSET($G2026, -$D2030, $D2031)-SUM($G2048:CN2048)))*IF(OFFSET($G2027, -$D2030, $D2031)+$E2031-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2032)","v":"Depreciation of asset adjustments - Capital base 2020"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>P$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:O2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-O$5>P$5-O$5, P$5-O$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>Q$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:P2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>R$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:Q2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>S$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:R2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>T$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:S2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>U$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:T2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>V$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:U2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>W$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:V2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>X$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:W2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>Y$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:X2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>Z$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:Y2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AA$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:Z2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AB$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AA2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AC$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AB2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AD$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AC2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AE$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AD2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AF$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AE2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AG$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AF2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AH$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AG2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AI$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AH2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AJ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AI2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AK$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AJ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AL$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AK2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AM$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AL2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AN$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AM2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AO$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AN2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AP$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AO2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AQ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AP2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AR$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AQ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AS$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AR2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AT$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AS2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AU$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AT2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AV$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AU2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AW$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AV2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AX$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AW2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AY$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AX2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>AZ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AY2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BA$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:AZ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BB$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BA2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BC$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BB2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BD$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BC2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BE$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BD2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BF$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BE2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BG$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BF2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BH$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BG2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BI$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BH2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BJ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BI2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BK$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BJ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BL$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BK2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BM$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BL2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BN$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BM2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BO$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BN2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BP$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BO2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BQ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BP2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BR$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BQ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BS$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BR2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BT$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BS2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BU$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BT2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BV$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BU2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BW$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BV2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BX$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BW2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BY$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BX2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>BZ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BY2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CA$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:BZ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CB$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CA2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CC$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CB2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CD$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CC2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CE$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CD2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CF$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CE2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CG$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CF2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CH$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CG2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CI$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CH2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CJ$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CI2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CK$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CJ2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CL$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CK2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CM$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CL2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CN$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CM2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2027, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=0, OFFSET($G2028, -$D2031, $D2032)=\"n/a\"), 0, (IF(OFFSET($G2028, -$D2031, $D2032)+$E2032>CO$5, IFERROR(OFFSET($G2027, -$D2031, $D2032)/OFFSET($G2028, -$D2031, $D2032), 0), OFFSET($G2027, -$D2031, $D2032)-SUM($G2049:CN2049)))*IF(OFFSET($G2028, -$D2031, $D2032)+$E2032-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2033)","v":"Depreciation of asset adjustments - Capital base 2021"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>Q$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:P2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-P$5>Q$5-P$5, Q$5-P$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>R$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:Q2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>S$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:R2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>T$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:S2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>U$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:T2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>V$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:U2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>W$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:V2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>X$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:W2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>Y$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:X2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>Z$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:Y2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AA$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:Z2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AB$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AA2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AC$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AB2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AD$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AC2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AE$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AD2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AF$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AE2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AG$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AF2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AH$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AG2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AI$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AH2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AJ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AI2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AK$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AJ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AL$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AK2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AM$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AL2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AN$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AM2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AO$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AN2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AP$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AO2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AQ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AP2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AR$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AQ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AS$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AR2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AT$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AS2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AU$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AT2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AV$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AU2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AW$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AV2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AX$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AW2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AY$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AX2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>AZ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AY2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BA$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:AZ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BB$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BA2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BC$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BB2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BD$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BC2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BE$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BD2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BF$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BE2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BG$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BF2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BH$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BG2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BI$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BH2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BJ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BI2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BK$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BJ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BL$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BK2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BM$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BL2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BN$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BM2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BO$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BN2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BP$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BO2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BQ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BP2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BR$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BQ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BS$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BR2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BT$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BS2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BU$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BT2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BV$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BU2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BW$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BV2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BX$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BW2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BY$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BX2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>BZ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BY2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CA$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:BZ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CB$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CA2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CC$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CB2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CD$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CC2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CE$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CD2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CF$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CE2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CG$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CF2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CH$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CG2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CI$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CH2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CJ$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CI2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CK$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CJ2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CL$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CK2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CM$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CL2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CN$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CM2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2028, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=0, OFFSET($G2029, -$D2032, $D2033)=\"n/a\"), 0, (IF(OFFSET($G2029, -$D2032, $D2033)+$E2033>CO$5, IFERROR(OFFSET($G2028, -$D2032, $D2033)/OFFSET($G2029, -$D2032, $D2033), 0), OFFSET($G2028, -$D2032, $D2033)-SUM($G2050:CN2050)))*IF(OFFSET($G2029, -$D2032, $D2033)+$E2033-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2034)","v":"Depreciation of asset adjustments - Capital base 2022"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>R$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:Q2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-Q$5>R$5-Q$5, R$5-Q$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>S$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:R2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>T$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:S2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>U$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:T2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>V$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:U2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>W$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:V2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>X$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:W2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>Y$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:X2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>Z$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:Y2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AA$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:Z2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AB$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AA2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AC$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AB2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AD$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AC2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AE$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AD2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AF$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AE2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AG$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AF2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AH$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AG2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AI$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AH2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AJ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AI2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AK$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AJ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AL$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AK2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AM$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AL2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AN$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AM2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AO$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AN2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AP$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AO2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AQ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AP2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AR$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AQ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AS$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AR2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AT$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AS2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AU$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AT2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AV$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AU2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AW$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AV2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AX$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AW2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AY$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AX2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>AZ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AY2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BA$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:AZ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BB$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BA2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BC$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BB2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BD$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BC2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BE$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BD2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BF$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BE2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BG$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BF2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BH$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BG2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BI$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BH2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BJ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BI2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BK$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BJ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BL$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BK2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BM$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BL2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BN$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BM2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BO$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BN2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BP$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BO2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BQ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BP2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BR$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BQ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BS$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BR2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BT$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BS2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BU$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BT2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BV$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BU2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BW$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BV2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BX$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BW2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BY$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BX2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>BZ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BY2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CA$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:BZ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CB$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CA2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CC$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CB2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CD$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CC2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CE$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CD2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CF$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CE2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CG$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CF2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CH$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CG2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CI$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CH2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CJ$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CI2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CK$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CJ2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CL$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CK2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CM$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CL2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CN$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CM2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2029, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=0, OFFSET($G2030, -$D2033, $D2034)=\"n/a\"), 0, (IF(OFFSET($G2030, -$D2033, $D2034)+$E2034>CO$5, IFERROR(OFFSET($G2029, -$D2033, $D2034)/OFFSET($G2030, -$D2033, $D2034), 0), OFFSET($G2029, -$D2033, $D2034)-SUM($G2051:CN2051)))*IF(OFFSET($G2030, -$D2033, $D2034)+$E2034-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, $D2035)","v":"Depreciation of asset adjustments - Capital base 2023"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>S$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:R2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-R$5>S$5-R$5, S$5-R$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>T$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:S2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-S$5>T$5-S$5, T$5-S$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>U$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:T2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-T$5>U$5-T$5, U$5-T$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>V$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:U2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-U$5>V$5-U$5, V$5-U$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>W$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:V2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-V$5>W$5-V$5, W$5-V$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>X$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:W2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-W$5>X$5-W$5, X$5-W$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>Y$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:X2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-X$5>Y$5-X$5, Y$5-X$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>Z$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:Y2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-Y$5>Z$5-Y$5, Z$5-Y$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AA$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:Z2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-Z$5>AA$5-Z$5, AA$5-Z$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AB$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AA2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AA$5>AB$5-AA$5, AB$5-AA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AC$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AB2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AB$5>AC$5-AB$5, AC$5-AB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AD$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AC2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AC$5>AD$5-AC$5, AD$5-AC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AE$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AD2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AD$5>AE$5-AD$5, AE$5-AD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AF$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AE2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AE$5>AF$5-AE$5, AF$5-AE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AG$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AF2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AF$5>AG$5-AF$5, AG$5-AF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AH$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AG2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AG$5>AH$5-AG$5, AH$5-AG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AI$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AH2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AH$5>AI$5-AH$5, AI$5-AH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AJ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AI2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AI$5>AJ$5-AI$5, AJ$5-AI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AK$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AJ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AJ$5>AK$5-AJ$5, AK$5-AJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AL$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AK2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AK$5>AL$5-AK$5, AL$5-AK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AM$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AL2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AL$5>AM$5-AL$5, AM$5-AL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AN$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AM2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AM$5>AN$5-AM$5, AN$5-AM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AO$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AN2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AN$5>AO$5-AN$5, AO$5-AN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AP$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AO2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AO$5>AP$5-AO$5, AP$5-AO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AQ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AP2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AP$5>AQ$5-AP$5, AQ$5-AP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AR$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AQ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AQ$5>AR$5-AQ$5, AR$5-AQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AS$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AR2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AR$5>AS$5-AR$5, AS$5-AR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AT$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AS2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AS$5>AT$5-AS$5, AT$5-AS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AU$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AT2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AT$5>AU$5-AT$5, AU$5-AT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AV$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AU2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AU$5>AV$5-AU$5, AV$5-AU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AW$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AV2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AV$5>AW$5-AV$5, AW$5-AV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AX$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AW2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AW$5>AX$5-AW$5, AX$5-AW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AY$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AX2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AX$5>AY$5-AX$5, AY$5-AX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>AZ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AY2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AY$5>AZ$5-AY$5, AZ$5-AY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BA$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:AZ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-AZ$5>BA$5-AZ$5, BA$5-AZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BB$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BA2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BA$5>BB$5-BA$5, BB$5-BA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BC$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BB2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BB$5>BC$5-BB$5, BC$5-BB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BD$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BC2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BC$5>BD$5-BC$5, BD$5-BC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BE$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BD2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BD$5>BE$5-BD$5, BE$5-BD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BF$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BE2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BE$5>BF$5-BE$5, BF$5-BE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BG$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BF2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BF$5>BG$5-BF$5, BG$5-BF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BH$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BG2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BG$5>BH$5-BG$5, BH$5-BG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BI$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BH2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BH$5>BI$5-BH$5, BI$5-BH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BJ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BI2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BI$5>BJ$5-BI$5, BJ$5-BI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BK$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BJ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BJ$5>BK$5-BJ$5, BK$5-BJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BL$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BK2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BK$5>BL$5-BK$5, BL$5-BK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BM$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BL2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BL$5>BM$5-BL$5, BM$5-BL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BN$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BM2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BM$5>BN$5-BM$5, BN$5-BM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BO$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BN2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BN$5>BO$5-BN$5, BO$5-BN$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BP$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BO2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BO$5>BP$5-BO$5, BP$5-BO$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BQ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BP2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BP$5>BQ$5-BP$5, BQ$5-BP$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BR$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BQ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BQ$5>BR$5-BQ$5, BR$5-BQ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BS$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BR2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BR$5>BS$5-BR$5, BS$5-BR$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BT$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BS2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BS$5>BT$5-BS$5, BT$5-BS$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BU$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BT2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BT$5>BU$5-BT$5, BU$5-BT$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BV$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BU2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BU$5>BV$5-BU$5, BV$5-BU$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BW$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BV2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BV$5>BW$5-BV$5, BW$5-BV$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BX$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BW2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BW$5>BX$5-BW$5, BX$5-BW$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BY$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BX2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BX$5>BY$5-BX$5, BY$5-BX$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>BZ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BY2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BY$5>BZ$5-BY$5, BZ$5-BY$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CA$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:BZ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-BZ$5>CA$5-BZ$5, CA$5-BZ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CB$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CA2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CA$5>CB$5-CA$5, CB$5-CA$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CC$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CB2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CB$5>CC$5-CB$5, CC$5-CB$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CD$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CC2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CC$5>CD$5-CC$5, CD$5-CC$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CE$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CD2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CD$5>CE$5-CD$5, CE$5-CD$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CF$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CE2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CE$5>CF$5-CE$5, CF$5-CE$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CG$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CF2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CF$5>CG$5-CF$5, CG$5-CF$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CH$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CG2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CG$5>CH$5-CG$5, CH$5-CG$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CI$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CH2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CH$5>CI$5-CH$5, CI$5-CH$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CJ$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CI2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CI$5>CJ$5-CI$5, CJ$5-CI$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CK$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CJ2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CJ$5>CK$5-CJ$5, CK$5-CJ$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CL$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CK2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CK$5>CL$5-CK$5, CL$5-CK$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CM$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CL2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CL$5>CM$5-CL$5, CM$5-CL$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CN$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CM2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CM$5>CN$5-CM$5, CN$5-CM$5, 1))","v":0},{"$f":"IF(OR(OFFSET($G2030, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=0, OFFSET($G2031, -$D2034, $D2035)=\"n/a\"), 0, (IF(OFFSET($G2031, -$D2034, $D2035)+$E2035>CO$5, IFERROR(OFFSET($G2030, -$D2034, $D2035)/OFFSET($G2031, -$D2034, $D2035), 0), OFFSET($G2030, -$D2034, $D2035)-SUM($G2052:CN2052)))*IF(OFFSET($G2031, -$D2034, $D2035)+$E2035-CN$5>CO$5-CN$5, CO$5-CN$5, 1))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$28:$E$77, MATCH($E2016, 'Capital base input'!$D$28:$D$77, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2024:H2053)","v":0},0,0,0,0,0,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,2.4608828297024684E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,4.9217656594049367E-3,3.7341560813800578E-3,0,0,{"$f":"SUM(BT2024:BT2053)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB tracking","index":5,"n_rows":1404,"n_cols":93,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Ausnet - TAB tracking - Gas DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":2012},{"$f":"'TAB input'!H$4","v":2013},{"$f":"'TAB input'!I$4","v":2014},{"$f":"'TAB input'!J$4","v":2015},{"$f":"'TAB input'!K$4","v":2016},{"$f":"'TAB input'!L$4","v":2017},{"$f":"'TAB input'!M$4","v":2018},{"$f":"'TAB input'!N$4","v":2019},{"$f":"'TAB input'!O$4","v":2020},{"$f":"'TAB input'!P$4","v":2021},{"$f":"'TAB input'!Q$4","v":2022},{"$f":"'TAB input'!R$4","v":2023},{"$f":"'TAB input'!S$4","v":"2023-24"},{"$f":"'TAB input'!T$4","v":"2024-25"},{"$f":"'TAB input'!U$4","v":"2025-26"},{"$f":"'TAB input'!V$4","v":"2026-27"},{"$f":"'TAB input'!W$4","v":"2027-28"},{"$f":"'TAB input'!X$4","v":"2028-29"},{"$f":"'TAB input'!Y$4","v":"2029-30"},{"$f":"'TAB input'!Z$4","v":"2030-31"},{"$f":"'TAB input'!AA$4","v":"2031-32"},{"$f":"'TAB input'!AB$4","v":"2032-33"},{"$f":"'TAB input'!AC$4","v":"2033-34"},{"$f":"'TAB input'!AD$4","v":"2034-35"},{"$f":"'TAB input'!AE$4","v":"2035-36"},{"$f":"'TAB input'!AF$4","v":"2036-37"},{"$f":"'TAB input'!AG$4","v":"2037-38"},{"$f":"'TAB input'!AH$4","v":"2038-39"},{"$f":"'TAB input'!AI$4","v":"2039-40"},{"$f":"'TAB input'!AJ$4","v":"2040-41"},{"$f":"'TAB input'!AK$4","v":"2041-42"},{"$f":"'TAB input'!AL$4","v":"2042-43"},{"$f":"'TAB input'!AM$4","v":"2043-44"},{"$f":"'TAB input'!AN$4","v":"2044-45"},{"$f":"'TAB input'!AO$4","v":"2045-46"},{"$f":"'TAB input'!AP$4","v":"2046-47"},{"$f":"'TAB input'!AQ$4","v":"2047-48"},{"$f":"'TAB input'!AR$4","v":"2048-49"},{"$f":"'TAB input'!AS$4","v":"2049-50"},{"$f":"'TAB input'!AT$4","v":"2050-51"},{"$f":"'TAB input'!AU$4","v":"2051-52"},{"$f":"'TAB input'!AV$4","v":"2052-53"},{"$f":"'TAB input'!AW$4","v":"2053-54"},{"$f":"'TAB input'!AX$4","v":"2054-55"},{"$f":"'TAB input'!AY$4","v":"2055-56"},{"$f":"'TAB input'!AZ$4","v":"2056-57"},{"$f":"'TAB input'!BA$4","v":"2057-58"},{"$f":"'TAB input'!BB$4","v":"2058-59"},{"$f":"'TAB input'!BC$4","v":"2059-60"},{"$f":"'TAB input'!BD$4","v":"2060-61"},{"$f":"'TAB input'!BE$4","v":"2061-62"},{"$f":"'TAB input'!BF$4","v":"2062-63"},{"$f":"'TAB input'!BG$4","v":"2063-64"},{"$f":"'TAB input'!BH$4","v":"2064-65"},{"$f":"'TAB input'!BI$4","v":"2065-66"},{"$f":"'TAB input'!BJ$4","v":"2066-67"},{"$f":"'TAB input'!BK$4","v":"2067-68"},{"$f":"'TAB input'!BL$4","v":"2068-69"},{"$f":"'TAB input'!BM$4","v":"2069-70"},{"$f":"'TAB input'!BN$4","v":"2070-71"},{"$f":"'TAB input'!BO$4","v":"2071-72"},{"$f":"'TAB input'!BP$4","v":"2072-73"},{"$f":"'TAB input'!BQ$4","v":"2073-74"},{"$f":"'TAB input'!BR$4","v":"2074-75"},{"$f":"'TAB input'!BS$4","v":"2075-76"},{"$f":"'TAB input'!BT$4","v":"2076-77"},{"$f":"'TAB input'!BU$4","v":"2077-78"},{"$f":"'TAB input'!BV$4","v":"2078-79"},{"$f":"'TAB input'!BW$4","v":"2079-80"},{"$f":"'TAB input'!BX$4","v":"2080-81"},{"$f":"'TAB input'!BY$4","v":"2081-82"},{"$f":"'TAB input'!BZ$4","v":"2082-83"},{"$f":"'TAB input'!CA$4","v":"2083-84"},{"$f":"'TAB input'!CB$4","v":"2084-85"},{"$f":"'TAB input'!CC$4","v":"2085-86"},{"$f":"'TAB input'!CD$4","v":"2086-87"},{"$f":"'TAB input'!CE$4","v":"2087-88"},{"$f":"'TAB input'!CF$4","v":"2088-89"},{"$f":"'TAB input'!CG$4","v":"2089-90"},{"$f":"'TAB input'!CH$4","v":"2090-91"},{"$f":"'TAB input'!CI$4","v":"2091-92"},{"$f":"'TAB input'!CJ$4","v":"2092-93"},{"$f":"'TAB input'!CK$4","v":"2093-94"},{"$f":"'TAB input'!CL$4","v":"2094-95"},{"$f":"'TAB input'!CM$4","v":"2095-96"},{"$f":"'TAB input'!CN$4","v":"2096-97"},{"$f":"'TAB input'!CO$4","v":"2097-98"}]
[null,null,null,null,null,null,0,{"$f":"G5+IF(AND(COUNTA($H$4:H$4)=ROUNDUP('TAB input'!H$5, 0), 'TAB input'!H$5<>INT('TAB input'!H$5)), 'TAB input'!H$5-INT('TAB input'!H$5), 1)","v":1},{"$f":"H5+IF(AND(COUNTA($H$4:I$4)=ROUNDUP('TAB input'!I$5, 0), 'TAB input'!I$5<>INT('TAB input'!I$5)), 'TAB input'!I$5-INT('TAB input'!I$5), 1)","v":2},{"$f":"I5+IF(AND(COUNTA($H$4:J$4)=ROUNDUP('TAB input'!J$5, 0), 'TAB input'!J$5<>INT('TAB input'!J$5)), 'TAB input'!J$5-INT('TAB input'!J$5), 1)","v":3},{"$f":"J5+IF(AND(COUNTA($H$4:K$4)=ROUNDUP('TAB input'!K$5, 0), 'TAB input'!K$5<>INT('TAB input'!K$5)), 'TAB input'!K$5-INT('TAB input'!K$5), 1)","v":4},{"$f":"K5+IF(AND(COUNTA($H$4:L$4)=ROUNDUP('TAB input'!L$5, 0), 'TAB input'!L$5<>INT('TAB input'!L$5)), 'TAB input'!L$5-INT('TAB input'!L$5), 1)","v":5},{"$f":"L5+IF(AND(COUNTA($H$4:M$4)=ROUNDUP('TAB input'!M$5, 0), 'TAB input'!M$5<>INT('TAB input'!M$5)), 'TAB input'!M$5-INT('TAB input'!M$5), 1)","v":6},{"$f":"M5+IF(AND(COUNTA($H$4:N$4)=ROUNDUP('TAB input'!N$5, 0), 'TAB input'!N$5<>INT('TAB input'!N$5)), 'TAB input'!N$5-INT('TAB input'!N$5), 1)","v":7},{"$f":"N5+IF(AND(COUNTA($H$4:O$4)=ROUNDUP('TAB input'!O$5, 0), 'TAB input'!O$5<>INT('TAB input'!O$5)), 'TAB input'!O$5-INT('TAB input'!O$5), 1)","v":8},{"$f":"O5+IF(AND(COUNTA($H$4:P$4)=ROUNDUP('TAB input'!P$5, 0), 'TAB input'!P$5<>INT('TAB input'!P$5)), 'TAB input'!P$5-INT('TAB input'!P$5), 1)","v":9},{"$f":"P5+IF(AND(COUNTA($H$4:Q$4)=ROUNDUP('TAB input'!Q$5, 0), 'TAB input'!Q$5<>INT('TAB input'!Q$5)), 'TAB input'!Q$5-INT('TAB input'!Q$5), 1)","v":10},{"$f":"Q5+IF(AND(COUNTA($H$4:R$4)=ROUNDUP('TAB input'!R$5, 0), 'TAB input'!R$5<>INT('TAB input'!R$5)), 'TAB input'!R$5-INT('TAB input'!R$5), 1)","v":10.5},{"$f":"R5+IF(AND(COUNTA($H$4:S$4)=ROUNDUP('TAB input'!S$5, 0), 'TAB input'!S$5<>INT('TAB input'!S$5)), 'TAB input'!S$5-INT('TAB input'!S$5), 1)","v":11.5},{"$f":"S5+IF(AND(COUNTA($H$4:T$4)=ROUNDUP('TAB input'!T$5, 0), 'TAB input'!T$5<>INT('TAB input'!T$5)), 'TAB input'!T$5-INT('TAB input'!T$5), 1)","v":12.5},{"$f":"T5+IF(AND(COUNTA($H$4:U$4)=ROUNDUP('TAB input'!U$5, 0), 'TAB input'!U$5<>INT('TAB input'!U$5)), 'TAB input'!U$5-INT('TAB input'!U$5), 1)","v":13.5},{"$f":"U5+IF(AND(COUNTA($H$4:V$4)=ROUNDUP('TAB input'!V$5, 0), 'TAB input'!V$5<>INT('TAB input'!V$5)), 'TAB input'!V$5-INT('TAB input'!V$5), 1)","v":14.5},{"$f":"V5+IF(AND(COUNTA($H$4:W$4)=ROUNDUP('TAB input'!W$5, 0), 'TAB input'!W$5<>INT('TAB input'!W$5)), 'TAB input'!W$5-INT('TAB input'!W$5), 1)","v":15.5},{"$f":"W5+IF(AND(COUNTA($H$4:X$4)=ROUNDUP('TAB input'!X$5, 0), 'TAB input'!X$5<>INT('TAB input'!X$5)), 'TAB input'!X$5-INT('TAB input'!X$5), 1)","v":16.5},{"$f":"X5+IF(AND(COUNTA($H$4:Y$4)=ROUNDUP('TAB input'!Y$5, 0), 'TAB input'!Y$5<>INT('TAB input'!Y$5)), 'TAB input'!Y$5-INT('TAB input'!Y$5), 1)","v":17.5},{"$f":"Y5+IF(AND(COUNTA($H$4:Z$4)=ROUNDUP('TAB input'!Z$5, 0), 'TAB input'!Z$5<>INT('TAB input'!Z$5)), 'TAB input'!Z$5-INT('TAB input'!Z$5), 1)","v":18.5},{"$f":"Z5+IF(AND(COUNTA($H$4:AA$4)=ROUNDUP('TAB input'!AA$5, 0), 'TAB input'!AA$5<>INT('TAB input'!AA$5)), 'TAB input'!AA$5-INT('TAB input'!AA$5), 1)","v":19.5},{"$f":"AA5+IF(AND(COUNTA($H$4:AB$4)=ROUNDUP('TAB input'!AB$5, 0), 'TAB input'!AB$5<>INT('TAB input'!AB$5)), 'TAB input'!AB$5-INT('TAB input'!AB$5), 1)","v":20.5},{"$f":"AB5+IF(AND(COUNTA($H$4:AC$4)=ROUNDUP('TAB input'!AC$5, 0), 'TAB input'!AC$5<>INT('TAB input'!AC$5)), 'TAB input'!AC$5-INT('TAB input'!AC$5), 1)","v":21.5},{"$f":"AC5+IF(AND(COUNTA($H$4:AD$4)=ROUNDUP('TAB input'!AD$5, 0), 'TAB input'!AD$5<>INT('TAB input'!AD$5)), 'TAB input'!AD$5-INT('TAB input'!AD$5), 1)","v":22.5},{"$f":"AD5+IF(AND(COUNTA($H$4:AE$4)=ROUNDUP('TAB input'!AE$5, 0), 'TAB input'!AE$5<>INT('TAB input'!AE$5)), 'TAB input'!AE$5-INT('TAB input'!AE$5), 1)","v":23.5},{"$f":"AE5+IF(AND(COUNTA($H$4:AF$4)=ROUNDUP('TAB input'!AF$5, 0), 'TAB input'!AF$5<>INT('TAB input'!AF$5)), 'TAB input'!AF$5-INT('TAB input'!AF$5), 1)","v":24.5},{"$f":"AF5+IF(AND(COUNTA($H$4:AG$4)=ROUNDUP('TAB input'!AG$5, 0), 'TAB input'!AG$5<>INT('TAB input'!AG$5)), 'TAB input'!AG$5-INT('TAB input'!AG$5), 1)","v":25.5},{"$f":"AG5+IF(AND(COUNTA($H$4:AH$4)=ROUNDUP('TAB input'!AH$5, 0), 'TAB input'!AH$5<>INT('TAB input'!AH$5)), 'TAB input'!AH$5-INT('TAB input'!AH$5), 1)","v":26.5},{"$f":"AH5+IF(AND(COUNTA($H$4:AI$4)=ROUNDUP('TAB input'!AI$5, 0), 'TAB input'!AI$5<>INT('TAB input'!AI$5)), 'TAB input'!AI$5-INT('TAB input'!AI$5), 1)","v":27.5},{"$f":"AI5+IF(AND(COUNTA($H$4:AJ$4)=ROUNDUP('TAB input'!AJ$5, 0), 'TAB input'!AJ$5<>INT('TAB input'!AJ$5)), 'TAB input'!AJ$5-INT('TAB input'!AJ$5), 1)","v":28.5},{"$f":"AJ5+IF(AND(COUNTA($H$4:AK$4)=ROUNDUP('TAB input'!AK$5, 0), 'TAB input'!AK$5<>INT('TAB input'!AK$5)), 'TAB input'!AK$5-INT('TAB input'!AK$5), 1)","v":29.5},{"$f":"AK5+IF(AND(COUNTA($H$4:AL$4)=ROUNDUP('TAB input'!AL$5, 0), 'TAB input'!AL$5<>INT('TAB input'!AL$5)), 'TAB input'!AL$5-INT('TAB input'!AL$5), 1)","v":30.5},{"$f":"AL5+IF(AND(COUNTA($H$4:AM$4)=ROUNDUP('TAB input'!AM$5, 0), 'TAB input'!AM$5<>INT('TAB input'!AM$5)), 'TAB input'!AM$5-INT('TAB input'!AM$5), 1)","v":31.5},{"$f":"AM5+IF(AND(COUNTA($H$4:AN$4)=ROUNDUP('TAB input'!AN$5, 0), 'TAB input'!AN$5<>INT('TAB input'!AN$5)), 'TAB input'!AN$5-INT('TAB input'!AN$5), 1)","v":32.5},{"$f":"AN5+IF(AND(COUNTA($H$4:AO$4)=ROUNDUP('TAB input'!AO$5, 0), 'TAB input'!AO$5<>INT('TAB input'!AO$5)), 'TAB input'!AO$5-INT('TAB input'!AO$5), 1)","v":33.5},{"$f":"AO5+IF(AND(COUNTA($H$4:AP$4)=ROUNDUP('TAB input'!AP$5, 0), 'TAB input'!AP$5<>INT('TAB input'!AP$5)), 'TAB input'!AP$5-INT('TAB input'!AP$5), 1)","v":34.5},{"$f":"AP5+IF(AND(COUNTA($H$4:AQ$4)=ROUNDUP('TAB input'!AQ$5, 0), 'TAB input'!AQ$5<>INT('TAB input'!AQ$5)), 'TAB input'!AQ$5-INT('TAB input'!AQ$5), 1)","v":35.5},{"$f":"AQ5+IF(AND(COUNTA($H$4:AR$4)=ROUNDUP('TAB input'!AR$5, 0), 'TAB input'!AR$5<>INT('TAB input'!AR$5)), 'TAB input'!AR$5-INT('TAB input'!AR$5), 1)","v":36.5},{"$f":"AR5+IF(AND(COUNTA($H$4:AS$4)=ROUNDUP('TAB input'!AS$5, 0), 'TAB input'!AS$5<>INT('TAB input'!AS$5)), 'TAB input'!AS$5-INT('TAB input'!AS$5), 1)","v":37.5},{"$f":"AS5+IF(AND(COUNTA($H$4:AT$4)=ROUNDUP('TAB input'!AT$5, 0), 'TAB input'!AT$5<>INT('TAB input'!AT$5)), 'TAB input'!AT$5-INT('TAB input'!AT$5), 1)","v":38.5},{"$f":"AT5+IF(AND(COUNTA($H$4:AU$4)=ROUNDUP('TAB input'!AU$5, 0), 'TAB input'!AU$5<>INT('TAB input'!AU$5)), 'TAB input'!AU$5-INT('TAB input'!AU$5), 1)","v":39.5},{"$f":"AU5+IF(AND(COUNTA($H$4:AV$4)=ROUNDUP('TAB input'!AV$5, 0), 'TAB input'!AV$5<>INT('TAB input'!AV$5)), 'TAB input'!AV$5-INT('TAB input'!AV$5), 1)","v":40.5},{"$f":"AV5+IF(AND(COUNTA($H$4:AW$4)=ROUNDUP('TAB input'!AW$5, 0), 'TAB input'!AW$5<>INT('TAB input'!AW$5)), 'TAB input'!AW$5-INT('TAB input'!AW$5), 1)","v":41.5},{"$f":"AW5+IF(AND(COUNTA($H$4:AX$4)=ROUNDUP('TAB input'!AX$5, 0), 'TAB input'!AX$5<>INT('TAB input'!AX$5)), 'TAB input'!AX$5-INT('TAB input'!AX$5), 1)","v":42.5},{"$f":"AX5+IF(AND(COUNTA($H$4:AY$4)=ROUNDUP('TAB input'!AY$5, 0), 'TAB input'!AY$5<>INT('TAB input'!AY$5)), 'TAB input'!AY$5-INT('TAB input'!AY$5), 1)","v":43.5},{"$f":"AY5+IF(AND(COUNTA($H$4:AZ$4)=ROUNDUP('TAB input'!AZ$5, 0), 'TAB input'!AZ$5<>INT('TAB input'!AZ$5)), 'TAB input'!AZ$5-INT('TAB input'!AZ$5), 1)","v":44.5},{"$f":"AZ5+IF(AND(COUNTA($H$4:BA$4)=ROUNDUP('TAB input'!BA$5, 0), 'TAB input'!BA$5<>INT('TAB input'!BA$5)), 'TAB input'!BA$5-INT('TAB input'!BA$5), 1)","v":45.5},{"$f":"BA5+IF(AND(COUNTA($H$4:BB$4)=ROUNDUP('TAB input'!BB$5, 0), 'TAB input'!BB$5<>INT('TAB input'!BB$5)), 'TAB input'!BB$5-INT('TAB input'!BB$5), 1)","v":46.5},{"$f":"BB5+IF(AND(COUNTA($H$4:BC$4)=ROUNDUP('TAB input'!BC$5, 0), 'TAB input'!BC$5<>INT('TAB input'!BC$5)), 'TAB input'!BC$5-INT('TAB input'!BC$5), 1)","v":47.5},{"$f":"BC5+IF(AND(COUNTA($H$4:BD$4)=ROUNDUP('TAB input'!BD$5, 0), 'TAB input'!BD$5<>INT('TAB input'!BD$5)), 'TAB input'!BD$5-INT('TAB input'!BD$5), 1)","v":48.5},{"$f":"BD5+IF(AND(COUNTA($H$4:BE$4)=ROUNDUP('TAB input'!BE$5, 0), 'TAB input'!BE$5<>INT('TAB input'!BE$5)), 'TAB input'!BE$5-INT('TAB input'!BE$5), 1)","v":49.5},{"$f":"BE5+IF(AND(COUNTA($H$4:BF$4)=ROUNDUP('TAB input'!BF$5, 0), 'TAB input'!BF$5<>INT('TAB input'!BF$5)), 'TAB input'!BF$5-INT('TAB input'!BF$5), 1)","v":50.5},{"$f":"BF5+IF(AND(COUNTA($H$4:BG$4)=ROUNDUP('TAB input'!BG$5, 0), 'TAB input'!BG$5<>INT('TAB input'!BG$5)), 'TAB input'!BG$5-INT('TAB input'!BG$5), 1)","v":51.5},{"$f":"BG5+IF(AND(COUNTA($H$4:BH$4)=ROUNDUP('TAB input'!BH$5, 0), 'TAB input'!BH$5<>INT('TAB input'!BH$5)), 'TAB input'!BH$5-INT('TAB input'!BH$5), 1)","v":52.5},{"$f":"BH5+IF(AND(COUNTA($H$4:BI$4)=ROUNDUP('TAB input'!BI$5, 0), 'TAB input'!BI$5<>INT('TAB input'!BI$5)), 'TAB input'!BI$5-INT('TAB input'!BI$5), 1)","v":53.5},{"$f":"BI5+IF(AND(COUNTA($H$4:BJ$4)=ROUNDUP('TAB input'!BJ$5, 0), 'TAB input'!BJ$5<>INT('TAB input'!BJ$5)), 'TAB input'!BJ$5-INT('TAB input'!BJ$5), 1)","v":54.5},{"$f":"BJ5+IF(AND(COUNTA($H$4:BK$4)=ROUNDUP('TAB input'!BK$5, 0), 'TAB input'!BK$5<>INT('TAB input'!BK$5)), 'TAB input'!BK$5-INT('TAB input'!BK$5), 1)","v":55.5},{"$f":"BK5+IF(AND(COUNTA($H$4:BL$4)=ROUNDUP('TAB input'!BL$5, 0), 'TAB input'!BL$5<>INT('TAB input'!BL$5)), 'TAB input'!BL$5-INT('TAB input'!BL$5), 1)","v":56.5},{"$f":"BL5+IF(AND(COUNTA($H$4:BM$4)=ROUNDUP('TAB input'!BM$5, 0), 'TAB input'!BM$5<>INT('TAB input'!BM$5)), 'TAB input'!BM$5-INT('TAB input'!BM$5), 1)","v":57.5},{"$f":"BM5+IF(AND(COUNTA($H$4:BN$4)=ROUNDUP('TAB input'!BN$5, 0), 'TAB input'!BN$5<>INT('TAB input'!BN$5)), 'TAB input'!BN$5-INT('TAB input'!BN$5), 1)","v":58.5},{"$f":"BN5+IF(AND(COUNTA($H$4:BO$4)=ROUNDUP('TAB input'!BO$5, 0), 'TAB input'!BO$5<>INT('TAB input'!BO$5)), 'TAB input'!BO$5-INT('TAB input'!BO$5), 1)","v":59.5},{"$f":"BO5+IF(AND(COUNTA($H$4:BP$4)=ROUNDUP('TAB input'!BP$5, 0), 'TAB input'!BP$5<>INT('TAB input'!BP$5)), 'TAB input'!BP$5-INT('TAB input'!BP$5), 1)","v":60.5},{"$f":"BP5+IF(AND(COUNTA($H$4:BQ$4)=ROUNDUP('TAB input'!BQ$5, 0), 'TAB input'!BQ$5<>INT('TAB input'!BQ$5)), 'TAB input'!BQ$5-INT('TAB input'!BQ$5), 1)","v":61.5},{"$f":"BQ5+IF(AND(COUNTA($H$4:BR$4)=ROUNDUP('TAB input'!BR$5, 0), 'TAB input'!BR$5<>INT('TAB input'!BR$5)), 'TAB input'!BR$5-INT('TAB input'!BR$5), 1)","v":62.5},{"$f":"BR5+IF(AND(COUNTA($H$4:BS$4)=ROUNDUP('TAB input'!BS$5, 0), 'TAB input'!BS$5<>INT('TAB input'!BS$5)), 'TAB input'!BS$5-INT('TAB input'!BS$5), 1)","v":63.5},{"$f":"BS5+IF(AND(COUNTA($H$4:BT$4)=ROUNDUP('TAB input'!BT$5, 0), 'TAB input'!BT$5<>INT('TAB input'!BT$5)), 'TAB input'!BT$5-INT('TAB input'!BT$5), 1)","v":64.5},{"$f":"BT5+IF(AND(COUNTA($H$4:BU$4)=ROUNDUP('TAB input'!BU$5, 0), 'TAB input'!BU$5<>INT('TAB input'!BU$5)), 'TAB input'!BU$5-INT('TAB input'!BU$5), 1)","v":65.5},{"$f":"BU5+IF(AND(COUNTA($H$4:BV$4)=ROUNDUP('TAB input'!BV$5, 0), 'TAB input'!BV$5<>INT('TAB input'!BV$5)), 'TAB input'!BV$5-INT('TAB input'!BV$5), 1)","v":66.5},{"$f":"BV5+IF(AND(COUNTA($H$4:BW$4)=ROUNDUP('TAB input'!BW$5, 0), 'TAB input'!BW$5<>INT('TAB input'!BW$5)), 'TAB input'!BW$5-INT('TAB input'!BW$5), 1)","v":67.5},{"$f":"BW5+IF(AND(COUNTA($H$4:BX$4)=ROUNDUP('TAB input'!BX$5, 0), 'TAB input'!BX$5<>INT('TAB input'!BX$5)), 'TAB input'!BX$5-INT('TAB input'!BX$5), 1)","v":68.5},{"$f":"BX5+IF(AND(COUNTA($H$4:BY$4)=ROUNDUP('TAB input'!BY$5, 0), 'TAB input'!BY$5<>INT('TAB input'!BY$5)), 'TAB input'!BY$5-INT('TAB input'!BY$5), 1)","v":69.5},{"$f":"BY5+IF(AND(COUNTA($H$4:BZ$4)=ROUNDUP('TAB input'!BZ$5, 0), 'TAB input'!BZ$5<>INT('TAB input'!BZ$5)), 'TAB input'!BZ$5-INT('TAB input'!BZ$5), 1)","v":70.5},{"$f":"BZ5+IF(AND(COUNTA($H$4:CA$4)=ROUNDUP('TAB input'!CA$5, 0), 'TAB input'!CA$5<>INT('TAB input'!CA$5)), 'TAB input'!CA$5-INT('TAB input'!CA$5), 1)","v":71.5},{"$f":"CA5+IF(AND(COUNTA($H$4:CB$4)=ROUNDUP('TAB input'!CB$5, 0), 'TAB input'!CB$5<>INT('TAB input'!CB$5)), 'TAB input'!CB$5-INT('TAB input'!CB$5), 1)","v":72.5},{"$f":"CB5+IF(AND(COUNTA($H$4:CC$4)=ROUNDUP('TAB input'!CC$5, 0), 'TAB input'!CC$5<>INT('TAB input'!CC$5)), 'TAB input'!CC$5-INT('TAB input'!CC$5), 1)","v":73.5},{"$f":"CC5+IF(AND(COUNTA($H$4:CD$4)=ROUNDUP('TAB input'!CD$5, 0), 'TAB input'!CD$5<>INT('TAB input'!CD$5)), 'TAB input'!CD$5-INT('TAB input'!CD$5), 1)","v":74.5},{"$f":"CD5+IF(AND(COUNTA($H$4:CE$4)=ROUNDUP('TAB input'!CE$5, 0), 'TAB input'!CE$5<>INT('TAB input'!CE$5)), 'TAB input'!CE$5-INT('TAB input'!CE$5), 1)","v":75.5},{"$f":"CE5+IF(AND(COUNTA($H$4:CF$4)=ROUNDUP('TAB input'!CF$5, 0), 'TAB input'!CF$5<>INT('TAB input'!CF$5)), 'TAB input'!CF$5-INT('TAB input'!CF$5), 1)","v":76.5},{"$f":"CF5+IF(AND(COUNTA($H$4:CG$4)=ROUNDUP('TAB input'!CG$5, 0), 'TAB input'!CG$5<>INT('TAB input'!CG$5)), 'TAB input'!CG$5-INT('TAB input'!CG$5), 1)","v":77.5},{"$f":"CG5+IF(AND(COUNTA($H$4:CH$4)=ROUNDUP('TAB input'!CH$5, 0), 'TAB input'!CH$5<>INT('TAB input'!CH$5)), 'TAB input'!CH$5-INT('TAB input'!CH$5), 1)","v":78.5},{"$f":"CH5+IF(AND(COUNTA($H$4:CI$4)=ROUNDUP('TAB input'!CI$5, 0), 'TAB input'!CI$5<>INT('TAB input'!CI$5)), 'TAB input'!CI$5-INT('TAB input'!CI$5), 1)","v":79.5},{"$f":"CI5+IF(AND(COUNTA($H$4:CJ$4)=ROUNDUP('TAB input'!CJ$5, 0), 'TAB input'!CJ$5<>INT('TAB input'!CJ$5)), 'TAB input'!CJ$5-INT('TAB input'!CJ$5), 1)","v":80.5},{"$f":"CJ5+IF(AND(COUNTA($H$4:CK$4)=ROUNDUP('TAB input'!CK$5, 0), 'TAB input'!CK$5<>INT('TAB input'!CK$5)), 'TAB input'!CK$5-INT('TAB input'!CK$5), 1)","v":81.5},{"$f":"CK5+IF(AND(COUNTA($H$4:CL$4)=ROUNDUP('TAB input'!CL$5, 0), 'TAB input'!CL$5<>INT('TAB input'!CL$5)), 'TAB input'!CL$5-INT('TAB input'!CL$5), 1)","v":82.5},{"$f":"CL5+IF(AND(COUNTA($H$4:CM$4)=ROUNDUP('TAB input'!CM$5, 0), 'TAB input'!CM$5<>INT('TAB input'!CM$5)), 'TAB input'!CM$5-INT('TAB input'!CM$5), 1)","v":83.5},{"$f":"CM5+IF(AND(COUNTA($H$4:CN$4)=ROUNDUP('TAB input'!CN$5, 0), 'TAB input'!CN$5<>INT('TAB input'!CN$5)), 'TAB input'!CN$5-INT('TAB input'!CN$5), 1)","v":84.5},{"$f":"CN5+IF(AND(COUNTA($H$4:CO$4)=ROUNDUP('TAB input'!CO$5, 0), 'TAB input'!CO$5<>INT('TAB input'!CO$5)), 'TAB input'!CO$5-INT('TAB input'!CO$5), 1)","v":85.5}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Transmission Pipelines"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E7)-INDEX('TAB input'!BV$72:BV$121, $E7)-INDEX('TAB input'!BV$126:BV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E7)-INDEX('TAB input'!BW$72:BW$121, $E7)-INDEX('TAB input'!BW$126:BW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E7)-INDEX('TAB input'!BX$72:BX$121, $E7)-INDEX('TAB input'!BX$126:BX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E7)-INDEX('TAB input'!BY$72:BY$121, $E7)-INDEX('TAB input'!BY$126:BY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E7)-INDEX('TAB input'!BZ$72:BZ$121, $E7)-INDEX('TAB input'!BZ$126:BZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E7)-INDEX('TAB input'!CA$72:CA$121, $E7)-INDEX('TAB input'!CA$126:CA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E7)-INDEX('TAB input'!CB$72:CB$121, $E7)-INDEX('TAB input'!CB$126:CB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E7)-INDEX('TAB input'!CC$72:CC$121, $E7)-INDEX('TAB input'!CC$126:CC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E7)-INDEX('TAB input'!CD$72:CD$121, $E7)-INDEX('TAB input'!CD$126:CD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E7)-INDEX('TAB input'!CE$72:CE$121, $E7)-INDEX('TAB input'!CE$126:CE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E7)-INDEX('TAB input'!CF$72:CF$121, $E7)-INDEX('TAB input'!CF$126:CF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E7)-INDEX('TAB input'!CG$72:CG$121, $E7)-INDEX('TAB input'!CG$126:CG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E7)-INDEX('TAB input'!CH$72:CH$121, $E7)-INDEX('TAB input'!CH$126:CH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E7)-INDEX('TAB input'!CI$72:CI$121, $E7)-INDEX('TAB input'!CI$126:CI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E7)-INDEX('TAB input'!CJ$72:CJ$121, $E7)-INDEX('TAB input'!CJ$126:CJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E7)-INDEX('TAB input'!CK$72:CK$121, $E7)-INDEX('TAB input'!CK$126:CK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E7)-INDEX('TAB input'!CL$72:CL$121, $E7)-INDEX('TAB input'!CL$126:CL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E7)-INDEX('TAB input'!CM$72:CM$121, $E7)-INDEX('TAB input'!CM$126:CM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E7)-INDEX('TAB input'!CN$72:CN$121, $E7)-INDEX('TAB input'!CN$126:CN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E7)-INDEX('TAB input'!CO$72:CO$121, $E7)-INDEX('TAB input'!CO$126:CO$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E7)=\"\", BU8, INDEX('TAB input'!BV$180:BV$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E7)=\"\", BV8, INDEX('TAB input'!BW$180:BW$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E7)=\"\", BW8, INDEX('TAB input'!BX$180:BX$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E7)=\"\", BX8, INDEX('TAB input'!BY$180:BY$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E7)=\"\", BY8, INDEX('TAB input'!BZ$180:BZ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E7)=\"\", BZ8, INDEX('TAB input'!CA$180:CA$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E7)=\"\", CA8, INDEX('TAB input'!CB$180:CB$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E7)=\"\", CB8, INDEX('TAB input'!CC$180:CC$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E7)=\"\", CC8, INDEX('TAB input'!CD$180:CD$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E7)=\"\", CD8, INDEX('TAB input'!CE$180:CE$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E7)=\"\", CE8, INDEX('TAB input'!CF$180:CF$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E7)=\"\", CF8, INDEX('TAB input'!CG$180:CG$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E7)=\"\", CG8, INDEX('TAB input'!CH$180:CH$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E7)=\"\", CH8, INDEX('TAB input'!CI$180:CI$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E7)=\"\", CI8, INDEX('TAB input'!CJ$180:CJ$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E7)=\"\", CJ8, INDEX('TAB input'!CK$180:CK$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E7)=\"\", CK8, INDEX('TAB input'!CL$180:CL$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E7)=\"\", CL8, INDEX('TAB input'!CM$180:CM$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E7)=\"\", CM8, INDEX('TAB input'!CN$180:CN$229, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E7)=\"\", CN8, INDEX('TAB input'!CO$180:CO$229, $E7))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E7)=0, CC9, INDEX('TAB input'!CD$233:CD$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E7)=0, CD9, INDEX('TAB input'!CE$233:CE$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E7)=0, CE9, INDEX('TAB input'!CF$233:CF$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E7)=0, CF9, INDEX('TAB input'!CG$233:CG$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E7)=0, CG9, INDEX('TAB input'!CH$233:CH$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E7)=0, CH9, INDEX('TAB input'!CI$233:CI$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E7)=0, CI9, INDEX('TAB input'!CJ$233:CJ$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E7)=0, CJ9, INDEX('TAB input'!CK$233:CK$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E7)=0, CK9, INDEX('TAB input'!CL$233:CL$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E7)=0, CL9, INDEX('TAB input'!CM$233:CM$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E7)=0, CM9, INDEX('TAB input'!CN$233:CN$282, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E7)=0, CN9, INDEX('TAB input'!CO$233:CO$282, $E7))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E7)=\"\", BU15, INDEX('TAB input'!BV$446:BV$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E7)=\"\", BV15, INDEX('TAB input'!BW$446:BW$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E7)=\"\", BW15, INDEX('TAB input'!BX$446:BX$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E7)=\"\", BX15, INDEX('TAB input'!BY$446:BY$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E7)=\"\", BY15, INDEX('TAB input'!BZ$446:BZ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E7)=\"\", BZ15, INDEX('TAB input'!CA$446:CA$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E7)=\"\", CA15, INDEX('TAB input'!CB$446:CB$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E7)=\"\", CB15, INDEX('TAB input'!CC$446:CC$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E7)=\"\", CC15, INDEX('TAB input'!CD$446:CD$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E7)=\"\", CD15, INDEX('TAB input'!CE$446:CE$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E7)=\"\", CE15, INDEX('TAB input'!CF$446:CF$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E7)=\"\", CF15, INDEX('TAB input'!CG$446:CG$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E7)=\"\", CG15, INDEX('TAB input'!CH$446:CH$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E7)=\"\", CH15, INDEX('TAB input'!CI$446:CI$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E7)=\"\", CI15, INDEX('TAB input'!CJ$446:CJ$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E7)=\"\", CJ15, INDEX('TAB input'!CK$446:CK$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E7)=\"\", CK15, INDEX('TAB input'!CL$446:CL$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E7)=\"\", CL15, INDEX('TAB input'!CM$446:CM$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E7)=\"\", CM15, INDEX('TAB input'!CN$446:CN$495, $E7))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E7)=\"\", CN15, INDEX('TAB input'!CO$446:CO$495, $E7))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP(E18, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>H$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>G$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:G18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:G18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>I$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>H$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:H18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:H18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>J$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>I$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:I18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:I18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>K$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>J$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:J18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:J18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>L$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>K$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:K18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:K18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>M$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>L$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:L18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:L18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>N$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>M$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:M18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:M18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>O$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>N$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:N18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:N18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>P$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>O$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:O18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:O18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>Q$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>P$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:P18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:P18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>R$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:Q18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Q18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>S$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>R$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:R18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:R18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>T$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>S$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:S18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:S18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>U$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>T$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:T18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:T18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>V$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>U$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:U18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:U18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>W$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>V$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:V18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:V18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>X$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>W$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:W18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:W18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>Y$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>X$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:X18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:X18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>Z$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:Y18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Y18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AA$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:Z18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:Z18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AB$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AA18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AA18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AC$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AB18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AB18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AD$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AC18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AC18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AE$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AD18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AD18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AF$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AE18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AE18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AG$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AF18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AF18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AH$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AG18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AG18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AI$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AH18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AH18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AI18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AI18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AK$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AJ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AJ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AL$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AK18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AK18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AM$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AL18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AL18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AN$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AM18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AM18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AO$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AN18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AN18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AP$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AO18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AO18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AP18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AP18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AR$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AQ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AQ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AS$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AR18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AR18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AT$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AS18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AS18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AU$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AT18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AT18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AV$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AU18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AU18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AW$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AV18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AV18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AX$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AW18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AW18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AY$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AX18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AX18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AY18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AY18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BA$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:AZ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:AZ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BB$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BA18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BA18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BC$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BB18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BB18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BD$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BC18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BC18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BE$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BD18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BD18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BF$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BE18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BE18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BG$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BF18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BF18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BH$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BG18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BG18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BI$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BH18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BH18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BI18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BI18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BK$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BJ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BJ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BL$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BK18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BK18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BM$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BL18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BL18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BN$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BM18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BM18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BO$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BN18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BN18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BP$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BO18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BO18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BP18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BP18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BR$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BQ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BQ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BS$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BR18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BR18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BT$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BS18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BS18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BU$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BT18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BT18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BV$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BU18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BU$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BU18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BU18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BW$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BV18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BV$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BV18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BV18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BX$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BW18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BW$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BW18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BW18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BY$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BX18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BX$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BX18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BX18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>BZ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BY18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BY$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BY18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BY18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CA$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BZ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>BZ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:BZ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:BZ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CB$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CA18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CA$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CA18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CA18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CC$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CB18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CB$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CB18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CB18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CD$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CC18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CC$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CC18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CC18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CE$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CD18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CD$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CD18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CD18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CF$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CE18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CE$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CE18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CE18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CG$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CF18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CF$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CF18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CF18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CH$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CG18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CG$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CG18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CG18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CI$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CH18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CH$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CH18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CH18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CJ$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CI18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CI$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CI18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CI18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CK$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CJ18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CJ$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CJ18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CJ18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CL$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CK18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CK$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CK18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CK18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CM$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CL18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CL$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CL18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CL18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CN$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CM18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CM$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CM18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CM18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G8, -$D18, $D18)=\"n/a\",0,IF(OFFSET($G15, -$D18, $D18)=\"SL\",\nIF(OFFSET($G8,-$D18,$D18)+$E18>CO$5,IFERROR((OFFSET($G7,-$D18,$D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CN18)),\nIF(OFFSET($G8,-$D18,$D18)+$E18>CN$5,IFERROR(((OFFSET($G7,-$D18,$D18)-SUM($G18:CN18))*OFFSET($G14, -$D18, $D18)/(OFFSET($G8,-$D18,$D18))),0),OFFSET($G7,-$D18,$D18)-SUM($G18:CN18)))*IF(OFFSET($G8,-$D18,$D18)+$E18-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"D18+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D19)","v":"Depreciation of net capex 2013"},null,null,{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>I$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:H19))*IF(OFFSET($G9,-$D19,$D19)+$E19-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>H$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:H19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:H19))*IF(OFFSET($G10,-$D19,$D19)+$E19-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>J$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:I19))*IF(OFFSET($G9,-$D19,$D19)+$E19-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>I$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:I19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:I19))*IF(OFFSET($G10,-$D19,$D19)+$E19-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>K$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:J19))*IF(OFFSET($G9,-$D19,$D19)+$E19-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>J$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:J19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:J19))*IF(OFFSET($G10,-$D19,$D19)+$E19-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>L$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:K19))*IF(OFFSET($G9,-$D19,$D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>K$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:K19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:K19))*IF(OFFSET($G10,-$D19,$D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>M$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:L19))*IF(OFFSET($G9,-$D19,$D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>L$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:L19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:L19))*IF(OFFSET($G10,-$D19,$D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>N$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:M19))*IF(OFFSET($G9,-$D19,$D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>M$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:M19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:M19))*IF(OFFSET($G10,-$D19,$D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>O$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:N19))*IF(OFFSET($G9,-$D19,$D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>N$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:N19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:N19))*IF(OFFSET($G10,-$D19,$D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>P$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:O19))*IF(OFFSET($G9,-$D19,$D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>O$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:O19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:O19))*IF(OFFSET($G10,-$D19,$D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>Q$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:P19))*IF(OFFSET($G9,-$D19,$D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>P$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:P19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:P19))*IF(OFFSET($G10,-$D19,$D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>R$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Q19))*IF(OFFSET($G9,-$D19,$D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:Q19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Q19))*IF(OFFSET($G10,-$D19,$D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>S$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:R19))*IF(OFFSET($G9,-$D19,$D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>R$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:R19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:R19))*IF(OFFSET($G10,-$D19,$D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>T$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:S19))*IF(OFFSET($G9,-$D19,$D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>S$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:S19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:S19))*IF(OFFSET($G10,-$D19,$D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>U$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:T19))*IF(OFFSET($G9,-$D19,$D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>T$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:T19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:T19))*IF(OFFSET($G10,-$D19,$D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>V$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:U19))*IF(OFFSET($G9,-$D19,$D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>U$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:U19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:U19))*IF(OFFSET($G10,-$D19,$D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>W$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:V19))*IF(OFFSET($G9,-$D19,$D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>V$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:V19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:V19))*IF(OFFSET($G10,-$D19,$D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>X$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:W19))*IF(OFFSET($G9,-$D19,$D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>W$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:W19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:W19))*IF(OFFSET($G10,-$D19,$D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>Y$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:X19))*IF(OFFSET($G9,-$D19,$D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>X$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:X19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:X19))*IF(OFFSET($G10,-$D19,$D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>Z$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Y19))*IF(OFFSET($G9,-$D19,$D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:Y19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Y19))*IF(OFFSET($G10,-$D19,$D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AA$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Z19))*IF(OFFSET($G9,-$D19,$D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:Z19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:Z19))*IF(OFFSET($G10,-$D19,$D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AB$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AA19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AA19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AA19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AC$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AB19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AB19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AB19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AD$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AC19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AC19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AC19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AE$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AD19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AD19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AD19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AF$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AE19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AE19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AE19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AG$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AF19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AF19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AF19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AH$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AG19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AG19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AG19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AI$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AH19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AH19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AH19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AI19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AI19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AI19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AK$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AJ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AJ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AJ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AL$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AK19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AK19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AK19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AM$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AL19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AL19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AL19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AN$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AM19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AM19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AM19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AO$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AN19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AN19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AN19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AP$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AO19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AO19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AO19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AP19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AP19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AP19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AR$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AQ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AQ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AQ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AS$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AR19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AR19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AR19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AT$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AS19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AS19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AS19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AU$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AT19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AT19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AT19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AV$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AU19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AU19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AU19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AW$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AV19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AV19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AV19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AX$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AW19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AW19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AW19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AY$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AX19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AX19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AX19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AY19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AY19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AY19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BA$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AZ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:AZ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:AZ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BB$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BA19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BA19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BA19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BC$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BB19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BB19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BB19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BD$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BC19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BC19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BC19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BE$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BD19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BD19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BD19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BF$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BE19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BE19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BE19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BG$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BF19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BF19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BF19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BH$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BG19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BG19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BG19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BI$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BH19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BH19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BH19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BI19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BI19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BI19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BK$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BJ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BJ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BJ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BL$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BK19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BK19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BK19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BM$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BL19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BL19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BL19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BN$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BM19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BM19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BM19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BO$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BN19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BN19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BN19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BP$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BO19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BO19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BO19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BP19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BP19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BP19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BR$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BQ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BQ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BQ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BS$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BR19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BR19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BR19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BT$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BS19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BS19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BS19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BU$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BT19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BT19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BT19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BV$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BU19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BU$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BU19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BU19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BW$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BV19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BV$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BV19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BV19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BX$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BW19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BW$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BW19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BW19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BY$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BX19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BX$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BX19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BX19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>BZ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BY19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BY$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BY19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BY19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CA$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BZ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>BZ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:BZ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:BZ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CB$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CA19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CA$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CA19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CA19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CC$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CB19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CB$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CB19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CB19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CD$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CC19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CC$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CC19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CC19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CE$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CD19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CD$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CD19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CD19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CF$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CE19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CE$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CE19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CE19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CG$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CF19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CF$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CF19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CF19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CH$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CG19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CG$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CG19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CG19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CI$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CH19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CH$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CH19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CH19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CJ$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CI19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CI$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CI19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CI19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CK$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CJ19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CJ$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CJ19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CJ19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CL$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CK19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CK$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CK19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CK19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CM$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CL19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CL$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CL19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CL19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CN$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CM19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CM$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CM19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CM19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G9, -$D19, $D19)=\"n/a\",0,IF(OFFSET($G16, -$D19, $D19)=\"SL\",\nIF(OFFSET($G9,-$D19,$D19)+$E19>CO$5,IFERROR((OFFSET($G8,-$D19,$D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CN19))*IF(OFFSET($G9,-$D19,$D19)+$E19-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G10,-$D19,$D19)+$E19>CN$5,IFERROR(((OFFSET($G8,-$D19,$D19)-SUM($G19:CN19))*OFFSET($G15, -$D19, $D19)/(OFFSET($G9,-$D19,$D19))),0),OFFSET($G8,-$D19,$D19)-SUM($G19:CN19))*IF(OFFSET($G10,-$D19,$D19)+$E19-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D20)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>J$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:I20))*IF(OFFSET($G10,-$D20,$D20)+$E20-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>I$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:I20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:I20))*IF(OFFSET($G11,-$D20,$D20)+$E20-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>K$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:J20))*IF(OFFSET($G10,-$D20,$D20)+$E20-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>J$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:J20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:J20))*IF(OFFSET($G11,-$D20,$D20)+$E20-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>L$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:K20))*IF(OFFSET($G10,-$D20,$D20)+$E20-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>K$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:K20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:K20))*IF(OFFSET($G11,-$D20,$D20)+$E20-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>M$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:L20))*IF(OFFSET($G10,-$D20,$D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>L$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:L20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:L20))*IF(OFFSET($G11,-$D20,$D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>N$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:M20))*IF(OFFSET($G10,-$D20,$D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>M$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:M20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:M20))*IF(OFFSET($G11,-$D20,$D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>O$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:N20))*IF(OFFSET($G10,-$D20,$D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>N$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:N20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:N20))*IF(OFFSET($G11,-$D20,$D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>P$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:O20))*IF(OFFSET($G10,-$D20,$D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>O$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:O20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:O20))*IF(OFFSET($G11,-$D20,$D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>Q$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:P20))*IF(OFFSET($G10,-$D20,$D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>P$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:P20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:P20))*IF(OFFSET($G11,-$D20,$D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>R$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Q20))*IF(OFFSET($G10,-$D20,$D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:Q20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Q20))*IF(OFFSET($G11,-$D20,$D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>S$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:R20))*IF(OFFSET($G10,-$D20,$D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>R$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:R20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:R20))*IF(OFFSET($G11,-$D20,$D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>T$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:S20))*IF(OFFSET($G10,-$D20,$D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>S$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:S20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:S20))*IF(OFFSET($G11,-$D20,$D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>U$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:T20))*IF(OFFSET($G10,-$D20,$D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>T$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:T20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:T20))*IF(OFFSET($G11,-$D20,$D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>V$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:U20))*IF(OFFSET($G10,-$D20,$D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>U$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:U20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:U20))*IF(OFFSET($G11,-$D20,$D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>W$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:V20))*IF(OFFSET($G10,-$D20,$D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>V$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:V20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:V20))*IF(OFFSET($G11,-$D20,$D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>X$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:W20))*IF(OFFSET($G10,-$D20,$D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>W$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:W20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:W20))*IF(OFFSET($G11,-$D20,$D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>Y$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:X20))*IF(OFFSET($G10,-$D20,$D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>X$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:X20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:X20))*IF(OFFSET($G11,-$D20,$D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>Z$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Y20))*IF(OFFSET($G10,-$D20,$D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:Y20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Y20))*IF(OFFSET($G11,-$D20,$D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AA$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Z20))*IF(OFFSET($G10,-$D20,$D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:Z20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:Z20))*IF(OFFSET($G11,-$D20,$D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AB$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AA20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AA20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AA20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AC$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AB20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AB20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AB20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AD$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AC20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AC20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AC20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AE$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AD20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AD20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AD20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AF$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AE20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AE20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AE20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AG$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AF20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AF20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AF20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AH$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AG20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AG20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AG20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AI$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AH20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AH20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AH20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AI20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AI20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AI20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AK$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AJ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AJ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AJ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AL$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AK20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AK20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AK20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AM$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AL20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AL20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AL20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AN$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AM20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AM20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AM20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AO$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AN20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AN20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AN20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AP$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AO20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AO20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AO20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AP20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AP20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AP20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AR$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AQ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AQ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AQ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AS$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AR20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AR20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AR20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AT$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AS20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AS20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AS20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AU$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AT20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AT20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AT20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AV$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AU20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AU20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AU20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AW$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AV20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AV20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AV20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AX$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AW20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AW20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AW20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AY$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AX20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AX20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AX20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AY20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AY20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AY20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BA$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AZ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:AZ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:AZ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BB$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BA20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BA20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BA20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BC$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BB20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BB20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BB20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BD$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BC20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BC20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BC20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BE$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BD20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BD20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BD20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BF$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BE20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BE20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BE20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BG$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BF20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BF20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BF20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BH$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BG20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BG20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BG20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BI$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BH20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BH20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BH20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BI20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BI20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BI20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BK$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BJ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BJ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BJ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BL$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BK20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BK20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BK20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BM$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BL20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BL20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BL20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BN$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BM20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BM20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BM20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BO$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BN20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BN20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BN20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BP$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BO20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BO20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BO20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BP20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BP20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BP20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BR$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BQ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BQ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BQ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BS$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BR20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BR20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BR20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BT$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BS20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BS20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BS20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BU$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BT20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BT20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BT20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BV$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BU20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BU$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BU20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BU20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BW$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BV20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BV$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BV20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BV20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BX$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BW20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BW$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BW20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BW20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BY$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BX20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BX$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BX20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BX20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>BZ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BY20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BY$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BY20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BY20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CA$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BZ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>BZ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:BZ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:BZ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CB$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CA20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CA$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CA20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CA20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CC$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CB20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CB$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CB20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CB20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CD$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CC20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CC$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CC20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CC20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CE$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CD20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CD$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CD20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CD20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CF$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CE20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CE$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CE20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CE20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CG$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CF20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CF$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CF20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CF20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CH$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CG20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CG$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CG20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CG20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CI$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CH20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CH$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CH20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CH20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CJ$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CI20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CI$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CI20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CI20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CK$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CJ20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CJ$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CJ20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CJ20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CL$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CK20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CK$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CK20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CK20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CM$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CL20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CL$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CL20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CL20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CN$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CM20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CM$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CM20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CM20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G10, -$D20, $D20)=\"n/a\",0,IF(OFFSET($G17, -$D20, $D20)=\"SL\",\nIF(OFFSET($G10,-$D20,$D20)+$E20>CO$5,IFERROR((OFFSET($G9,-$D20,$D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CN20))*IF(OFFSET($G10,-$D20,$D20)+$E20-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G11,-$D20,$D20)+$E20>CN$5,IFERROR(((OFFSET($G9,-$D20,$D20)-SUM($G20:CN20))*OFFSET($G16, -$D20, $D20)/(OFFSET($G10,-$D20,$D20))),0),OFFSET($G9,-$D20,$D20)-SUM($G20:CN20))*IF(OFFSET($G11,-$D20,$D20)+$E20-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D21)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>K$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:J21))*IF(OFFSET($G11,-$D21,$D21)+$E21-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>J$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:J21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:J21))*IF(OFFSET($G12,-$D21,$D21)+$E21-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>L$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:K21))*IF(OFFSET($G11,-$D21,$D21)+$E21-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>K$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:K21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:K21))*IF(OFFSET($G12,-$D21,$D21)+$E21-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>M$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:L21))*IF(OFFSET($G11,-$D21,$D21)+$E21-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>L$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:L21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:L21))*IF(OFFSET($G12,-$D21,$D21)+$E21-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>N$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:M21))*IF(OFFSET($G11,-$D21,$D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>M$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:M21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:M21))*IF(OFFSET($G12,-$D21,$D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>O$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:N21))*IF(OFFSET($G11,-$D21,$D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>N$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:N21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:N21))*IF(OFFSET($G12,-$D21,$D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>P$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:O21))*IF(OFFSET($G11,-$D21,$D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>O$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:O21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:O21))*IF(OFFSET($G12,-$D21,$D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>Q$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:P21))*IF(OFFSET($G11,-$D21,$D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>P$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:P21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:P21))*IF(OFFSET($G12,-$D21,$D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>R$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Q21))*IF(OFFSET($G11,-$D21,$D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:Q21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Q21))*IF(OFFSET($G12,-$D21,$D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>S$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:R21))*IF(OFFSET($G11,-$D21,$D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>R$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:R21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:R21))*IF(OFFSET($G12,-$D21,$D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>T$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:S21))*IF(OFFSET($G11,-$D21,$D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>S$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:S21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:S21))*IF(OFFSET($G12,-$D21,$D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>U$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:T21))*IF(OFFSET($G11,-$D21,$D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>T$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:T21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:T21))*IF(OFFSET($G12,-$D21,$D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>V$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:U21))*IF(OFFSET($G11,-$D21,$D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>U$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:U21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:U21))*IF(OFFSET($G12,-$D21,$D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>W$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:V21))*IF(OFFSET($G11,-$D21,$D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>V$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:V21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:V21))*IF(OFFSET($G12,-$D21,$D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>X$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:W21))*IF(OFFSET($G11,-$D21,$D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>W$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:W21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:W21))*IF(OFFSET($G12,-$D21,$D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>Y$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:X21))*IF(OFFSET($G11,-$D21,$D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>X$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:X21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:X21))*IF(OFFSET($G12,-$D21,$D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>Z$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Y21))*IF(OFFSET($G11,-$D21,$D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:Y21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Y21))*IF(OFFSET($G12,-$D21,$D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AA$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Z21))*IF(OFFSET($G11,-$D21,$D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:Z21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:Z21))*IF(OFFSET($G12,-$D21,$D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AB$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AA21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AA21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AA21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AC$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AB21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AB21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AB21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AD$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AC21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AC21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AC21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AE$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AD21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AD21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AD21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AF$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AE21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AE21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AE21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AG$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AF21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AF21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AF21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AH$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AG21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AG21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AG21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AI$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AH21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AH21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AH21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AI21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AI21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AI21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AK$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AJ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AJ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AJ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AL$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AK21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AK21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AK21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AM$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AL21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AL21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AL21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AN$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AM21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AM21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AM21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AO$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AN21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AN21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AN21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AP$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AO21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AO21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AO21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AP21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AP21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AP21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AR$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AQ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AQ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AQ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AS$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AR21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AR21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AR21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AT$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AS21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AS21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AS21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AU$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AT21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AT21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AT21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AV$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AU21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AU21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AU21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AW$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AV21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AV21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AV21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AX$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AW21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AW21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AW21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AY$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AX21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AX21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AX21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AY21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AY21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AY21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BA$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AZ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:AZ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:AZ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BB$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BA21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BA21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BA21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BC$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BB21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BB21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BB21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BD$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BC21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BC21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BC21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BE$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BD21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BD21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BD21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BF$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BE21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BE21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BE21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BG$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BF21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BF21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BF21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BH$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BG21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BG21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BG21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BI$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BH21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BH21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BH21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BI21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BI21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BI21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BK$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BJ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BJ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BJ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BL$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BK21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BK21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BK21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BM$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BL21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BL21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BL21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BN$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BM21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BM21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BM21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BO$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BN21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BN21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BN21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BP$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BO21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BO21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BO21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BP21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BP21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BP21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BR$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BQ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BQ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BQ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BS$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BR21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BR21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BR21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BT$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BS21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BS21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BS21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BU$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BT21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BT21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BT21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BV$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BU21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BU$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BU21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BU21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BW$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BV21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BV$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BV21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BV21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BX$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BW21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BW$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BW21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BW21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BY$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BX21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BX$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BX21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BX21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>BZ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BY21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BY$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BY21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BY21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CA$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BZ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>BZ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:BZ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:BZ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CB$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CA21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CA$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CA21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CA21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CC$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CB21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CB$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CB21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CB21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CD$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CC21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CC$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CC21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CC21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CE$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CD21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CD$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CD21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CD21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CF$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CE21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CE$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CE21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CE21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CG$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CF21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CF$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CF21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CF21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CH$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CG21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CG$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CG21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CG21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CI$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CH21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CH$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CH21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CH21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CJ$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CI21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CI$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CI21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CI21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CK$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CJ21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CJ$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CJ21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CJ21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CL$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CK21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CK$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CK21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CK21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CM$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CL21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CL$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CL21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CL21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CN$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CM21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CM$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CM21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CM21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G11, -$D21, $D21)=\"n/a\",0,IF(OFFSET($G18, -$D21, $D21)=\"SL\",\nIF(OFFSET($G11,-$D21,$D21)+$E21>CO$5,IFERROR((OFFSET($G10,-$D21,$D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CN21))*IF(OFFSET($G11,-$D21,$D21)+$E21-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G12,-$D21,$D21)+$E21>CN$5,IFERROR(((OFFSET($G10,-$D21,$D21)-SUM($G21:CN21))*OFFSET($G17, -$D21, $D21)/(OFFSET($G11,-$D21,$D21))),0),OFFSET($G10,-$D21,$D21)-SUM($G21:CN21))*IF(OFFSET($G12,-$D21,$D21)+$E21-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D22)","v":"Depreciation of net capex 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>L$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:K22))*IF(OFFSET($G12,-$D22,$D22)+$E22-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>K$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:K22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:K22))*IF(OFFSET($G13,-$D22,$D22)+$E22-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>M$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:L22))*IF(OFFSET($G12,-$D22,$D22)+$E22-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>L$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:L22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:L22))*IF(OFFSET($G13,-$D22,$D22)+$E22-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>N$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:M22))*IF(OFFSET($G12,-$D22,$D22)+$E22-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>M$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:M22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:M22))*IF(OFFSET($G13,-$D22,$D22)+$E22-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>O$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:N22))*IF(OFFSET($G12,-$D22,$D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>N$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:N22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:N22))*IF(OFFSET($G13,-$D22,$D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>P$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:O22))*IF(OFFSET($G12,-$D22,$D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>O$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:O22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:O22))*IF(OFFSET($G13,-$D22,$D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>Q$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:P22))*IF(OFFSET($G12,-$D22,$D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>P$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:P22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:P22))*IF(OFFSET($G13,-$D22,$D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>R$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Q22))*IF(OFFSET($G12,-$D22,$D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:Q22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Q22))*IF(OFFSET($G13,-$D22,$D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>S$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:R22))*IF(OFFSET($G12,-$D22,$D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>R$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:R22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:R22))*IF(OFFSET($G13,-$D22,$D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>T$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:S22))*IF(OFFSET($G12,-$D22,$D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>S$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:S22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:S22))*IF(OFFSET($G13,-$D22,$D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>U$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:T22))*IF(OFFSET($G12,-$D22,$D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>T$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:T22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:T22))*IF(OFFSET($G13,-$D22,$D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>V$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:U22))*IF(OFFSET($G12,-$D22,$D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>U$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:U22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:U22))*IF(OFFSET($G13,-$D22,$D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>W$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:V22))*IF(OFFSET($G12,-$D22,$D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>V$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:V22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:V22))*IF(OFFSET($G13,-$D22,$D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>X$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:W22))*IF(OFFSET($G12,-$D22,$D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>W$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:W22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:W22))*IF(OFFSET($G13,-$D22,$D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>Y$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:X22))*IF(OFFSET($G12,-$D22,$D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>X$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:X22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:X22))*IF(OFFSET($G13,-$D22,$D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>Z$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Y22))*IF(OFFSET($G12,-$D22,$D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:Y22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Y22))*IF(OFFSET($G13,-$D22,$D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AA$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Z22))*IF(OFFSET($G12,-$D22,$D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:Z22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:Z22))*IF(OFFSET($G13,-$D22,$D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AB$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AA22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AA22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AA22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AC$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AB22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AB22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AB22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AD$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AC22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AC22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AC22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AE$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AD22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AD22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AD22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AF$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AE22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AE22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AE22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AG$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AF22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AF22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AF22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AH$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AG22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AG22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AG22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AI$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AH22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AH22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AH22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AI22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AI22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AI22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AK$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AJ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AJ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AJ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AL$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AK22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AK22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AK22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AM$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AL22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AL22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AL22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AN$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AM22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AM22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AM22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AO$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AN22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AN22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AN22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AP$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AO22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AO22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AO22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AP22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AP22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AP22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AR$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AQ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AQ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AQ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AS$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AR22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AR22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AR22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AT$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AS22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AS22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AS22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AU$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AT22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AT22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AT22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AV$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AU22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AU22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AU22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AW$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AV22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AV22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AV22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AX$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AW22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AW22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AW22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AY$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AX22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AX22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AX22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AY22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AY22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AY22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BA$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AZ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:AZ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:AZ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BB$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BA22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BA22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BA22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BC$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BB22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BB22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BB22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BD$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BC22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BC22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BC22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BE$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BD22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BD22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BD22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BF$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BE22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BE22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BE22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BG$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BF22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BF22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BF22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BH$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BG22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BG22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BG22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BI$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BH22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BH22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BH22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BI22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BI22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BI22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BK$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BJ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BJ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BJ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BL$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BK22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BK22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BK22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BM$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BL22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BL22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BL22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BN$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BM22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BM22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BM22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BO$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BN22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BN22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BN22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BP$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BO22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BO22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BO22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BP22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BP22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BP22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BR$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BQ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BQ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BQ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BS$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BR22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BR22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BR22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BT$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BS22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BS22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BS22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BU$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BT22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BT22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BT22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BV$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BU22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BU$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BU22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BU22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BW$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BV22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BV$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BV22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BV22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BX$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BW22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BW$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BW22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BW22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BY$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BX22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BX$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BX22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BX22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>BZ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BY22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BY$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BY22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BY22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CA$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BZ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>BZ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:BZ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:BZ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CB$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CA22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CA$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CA22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CA22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CC$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CB22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CB$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CB22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CB22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CD$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CC22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CC$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CC22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CC22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CE$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CD22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CD$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CD22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CD22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CF$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CE22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CE$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CE22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CE22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CG$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CF22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CF$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CF22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CF22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CH$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CG22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CG$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CG22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CG22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CI$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CH22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CH$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CH22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CH22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CJ$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CI22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CI$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CI22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CI22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CK$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CJ22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CJ$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CJ22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CJ22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CL$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CK22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CK$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CK22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CK22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CM$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CL22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CL$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CL22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CL22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CN$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CM22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CM$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CM22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CM22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D22, $D22)=\"n/a\",0,IF(OFFSET($G19, -$D22, $D22)=\"SL\",\nIF(OFFSET($G12,-$D22,$D22)+$E22>CO$5,IFERROR((OFFSET($G11,-$D22,$D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CN22))*IF(OFFSET($G12,-$D22,$D22)+$E22-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G13,-$D22,$D22)+$E22>CN$5,IFERROR(((OFFSET($G11,-$D22,$D22)-SUM($G22:CN22))*OFFSET($G18, -$D22, $D22)/(OFFSET($G12,-$D22,$D22))),0),OFFSET($G11,-$D22,$D22)-SUM($G22:CN22))*IF(OFFSET($G13,-$D22,$D22)+$E22-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D23)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>M$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:L23))*IF(OFFSET($G13,-$D23,$D23)+$E23-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>L$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:L23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:L23))*IF(OFFSET($G14,-$D23,$D23)+$E23-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>N$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:M23))*IF(OFFSET($G13,-$D23,$D23)+$E23-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>M$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:M23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:M23))*IF(OFFSET($G14,-$D23,$D23)+$E23-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>O$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:N23))*IF(OFFSET($G13,-$D23,$D23)+$E23-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>N$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:N23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:N23))*IF(OFFSET($G14,-$D23,$D23)+$E23-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>P$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:O23))*IF(OFFSET($G13,-$D23,$D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>O$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:O23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:O23))*IF(OFFSET($G14,-$D23,$D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>Q$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:P23))*IF(OFFSET($G13,-$D23,$D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>P$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:P23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:P23))*IF(OFFSET($G14,-$D23,$D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>R$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Q23))*IF(OFFSET($G13,-$D23,$D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:Q23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Q23))*IF(OFFSET($G14,-$D23,$D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>S$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:R23))*IF(OFFSET($G13,-$D23,$D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>R$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:R23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:R23))*IF(OFFSET($G14,-$D23,$D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>T$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:S23))*IF(OFFSET($G13,-$D23,$D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>S$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:S23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:S23))*IF(OFFSET($G14,-$D23,$D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>U$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:T23))*IF(OFFSET($G13,-$D23,$D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>T$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:T23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:T23))*IF(OFFSET($G14,-$D23,$D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>V$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:U23))*IF(OFFSET($G13,-$D23,$D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>U$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:U23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:U23))*IF(OFFSET($G14,-$D23,$D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>W$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:V23))*IF(OFFSET($G13,-$D23,$D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>V$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:V23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:V23))*IF(OFFSET($G14,-$D23,$D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>X$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:W23))*IF(OFFSET($G13,-$D23,$D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>W$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:W23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:W23))*IF(OFFSET($G14,-$D23,$D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>Y$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:X23))*IF(OFFSET($G13,-$D23,$D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>X$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:X23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:X23))*IF(OFFSET($G14,-$D23,$D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>Z$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Y23))*IF(OFFSET($G13,-$D23,$D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:Y23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Y23))*IF(OFFSET($G14,-$D23,$D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AA$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Z23))*IF(OFFSET($G13,-$D23,$D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:Z23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:Z23))*IF(OFFSET($G14,-$D23,$D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AB$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AA23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AA23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AA23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AC$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AB23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AB23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AB23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AD$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AC23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AC23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AC23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AE$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AD23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AD23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AD23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AF$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AE23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AE23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AE23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AG$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AF23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AF23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AF23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AH$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AG23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AG23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AG23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AI$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AH23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AH23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AH23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AI23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AI23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AI23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AK$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AJ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AJ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AJ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AL$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AK23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AK23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AK23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AM$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AL23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AL23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AL23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AN$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AM23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AM23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AM23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AO$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AN23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AN23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AN23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AP$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AO23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AO23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AO23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AP23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AP23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AP23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AR$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AQ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AQ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AQ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AS$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AR23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AR23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AR23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AT$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AS23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AS23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AS23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AU$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AT23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AT23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AT23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AV$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AU23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AU23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AU23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AW$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AV23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AV23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AV23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AX$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AW23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AW23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AW23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AY$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AX23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AX23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AX23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AY23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AY23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AY23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BA$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AZ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:AZ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:AZ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BB$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BA23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BA23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BA23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BC$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BB23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BB23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BB23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BD$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BC23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BC23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BC23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BE$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BD23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BD23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BD23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BF$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BE23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BE23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BE23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BG$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BF23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BF23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BF23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BH$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BG23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BG23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BG23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BI$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BH23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BH23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BH23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BI23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BI23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BI23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BK$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BJ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BJ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BJ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BL$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BK23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BK23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BK23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BM$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BL23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BL23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BL23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BN$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BM23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BM23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BM23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BO$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BN23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BN23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BN23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BP$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BO23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BO23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BO23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BP23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BP23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BP23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BR$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BQ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BQ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BQ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BS$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BR23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BR23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BR23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BT$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BS23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BS23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BS23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BU$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BT23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BT23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BT23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BV$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BU23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BU$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BU23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BU23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BW$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BV23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BV$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BV23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BV23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BX$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BW23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BW$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BW23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BW23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BY$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BX23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BX$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BX23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BX23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>BZ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BY23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BY$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BY23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BY23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CA$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BZ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>BZ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:BZ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:BZ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CB$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CA23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CA$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CA23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CA23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CC$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CB23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CB$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CB23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CB23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CD$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CC23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CC$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CC23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CC23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CE$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CD23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CD$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CD23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CD23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CF$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CE23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CE$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CE23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CE23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CG$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CF23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CF$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CF23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CF23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CH$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CG23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CG$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CG23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CG23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CI$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CH23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CH$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CH23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CH23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CJ$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CI23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CI$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CI23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CI23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CK$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CJ23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CJ$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CJ23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CJ23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CL$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CK23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CK$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CK23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CK23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CM$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CL23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CL$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CL23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CL23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CN$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CM23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CM$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CM23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CM23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D23, $D23)=\"n/a\",0,IF(OFFSET($G20, -$D23, $D23)=\"SL\",\nIF(OFFSET($G13,-$D23,$D23)+$E23>CO$5,IFERROR((OFFSET($G12,-$D23,$D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CN23))*IF(OFFSET($G13,-$D23,$D23)+$E23-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G14,-$D23,$D23)+$E23>CN$5,IFERROR(((OFFSET($G12,-$D23,$D23)-SUM($G23:CN23))*OFFSET($G19, -$D23, $D23)/(OFFSET($G13,-$D23,$D23))),0),OFFSET($G12,-$D23,$D23)-SUM($G23:CN23))*IF(OFFSET($G14,-$D23,$D23)+$E23-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D19)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>I$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:H26))*IF(OFFSET($G12, -$D18, $D19)+$E19-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>H$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:H26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:H26))*IF(OFFSET($G13, -$D18, $D19)+$E19-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>J$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:I26))*IF(OFFSET($G12, -$D18, $D19)+$E19-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>I$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:I26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:I26))*IF(OFFSET($G13, -$D18, $D19)+$E19-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>K$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:J26))*IF(OFFSET($G12, -$D18, $D19)+$E19-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>J$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:J26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:J26))*IF(OFFSET($G13, -$D18, $D19)+$E19-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>L$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:K26))*IF(OFFSET($G12, -$D18, $D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>K$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:K26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:K26))*IF(OFFSET($G13, -$D18, $D19)+$E19-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>M$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:L26))*IF(OFFSET($G12, -$D18, $D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>L$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:L26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:L26))*IF(OFFSET($G13, -$D18, $D19)+$E19-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>N$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:M26))*IF(OFFSET($G12, -$D18, $D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>M$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:M26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:M26))*IF(OFFSET($G13, -$D18, $D19)+$E19-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>O$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:N26))*IF(OFFSET($G12, -$D18, $D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>N$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:N26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:N26))*IF(OFFSET($G13, -$D18, $D19)+$E19-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>P$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:O26))*IF(OFFSET($G12, -$D18, $D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>O$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:O26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:O26))*IF(OFFSET($G13, -$D18, $D19)+$E19-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>Q$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:P26))*IF(OFFSET($G12, -$D18, $D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>P$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:P26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:P26))*IF(OFFSET($G13, -$D18, $D19)+$E19-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>R$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:Q26))*IF(OFFSET($G12, -$D18, $D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:Q26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:Q26))*IF(OFFSET($G13, -$D18, $D19)+$E19-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>S$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:R26))*IF(OFFSET($G12, -$D18, $D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>R$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:R26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:R26))*IF(OFFSET($G13, -$D18, $D19)+$E19-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>T$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:S26))*IF(OFFSET($G12, -$D18, $D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>S$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:S26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:S26))*IF(OFFSET($G13, -$D18, $D19)+$E19-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>U$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:T26))*IF(OFFSET($G12, -$D18, $D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>T$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:T26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:T26))*IF(OFFSET($G13, -$D18, $D19)+$E19-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>V$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:U26))*IF(OFFSET($G12, -$D18, $D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>U$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:U26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:U26))*IF(OFFSET($G13, -$D18, $D19)+$E19-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>W$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:V26))*IF(OFFSET($G12, -$D18, $D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>V$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:V26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:V26))*IF(OFFSET($G13, -$D18, $D19)+$E19-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>X$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:W26))*IF(OFFSET($G12, -$D18, $D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>W$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:W26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:W26))*IF(OFFSET($G13, -$D18, $D19)+$E19-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>Y$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:X26))*IF(OFFSET($G12, -$D18, $D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>X$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:X26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:X26))*IF(OFFSET($G13, -$D18, $D19)+$E19-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>Z$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:Y26))*IF(OFFSET($G12, -$D18, $D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:Y26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:Y26))*IF(OFFSET($G13, -$D18, $D19)+$E19-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AA$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:Z26))*IF(OFFSET($G12, -$D18, $D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:Z26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:Z26))*IF(OFFSET($G13, -$D18, $D19)+$E19-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AB$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AA26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AA26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AA26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AC$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AB26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AB26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AB26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AD$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AC26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AC26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AC26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AE$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AD26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AD26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AD26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AF$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AE26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AE26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AE26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AG$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AF26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AF26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AF26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AH$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AG26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AG26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AG26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AI$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AH26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AH26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AH26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AI26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AI26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AI26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AK$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AJ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AJ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AJ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AL$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AK26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AK26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AK26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AM$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AL26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AL26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AL26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AN$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AM26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AM26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AM26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AO$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AN26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AN26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AN26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AP$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AO26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AO26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AO26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AP26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AP26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AP26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AR$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AQ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AQ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AQ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AS$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AR26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AR26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AR26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AT$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AS26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AS26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AS26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AU$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AT26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AT26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AT26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AV$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AU26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AU26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AU26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AW$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AV26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AV26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AV26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AX$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AW26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AW26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AW26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AY$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AX26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AX26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AX26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AY26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AY26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AY26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BA$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:AZ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:AZ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:AZ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BB$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BA26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BA26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BA26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BC$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BB26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BB26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BB26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BD$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BC26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BC26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BC26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BE$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BD26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BD26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BD26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BF$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BE26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BE26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BE26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BG$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BF26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BF26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BF26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BH$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BG26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BG26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BG26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BI$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BH26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BH26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BH26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BI26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BI26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BI26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BK$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BJ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BJ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BJ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BL$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BK26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BK26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BK26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BM$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BL26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BL26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BL26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BN$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BM26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BM26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BM26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BO$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BN26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BN26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BN26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BP$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BO26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BO26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BO26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BP26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BP26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BP26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BR$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BQ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BQ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BQ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BS$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BR26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BR26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BR26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BT$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BS26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BS26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BS26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BU$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BT26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BT26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BT26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BV$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BU26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BU26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BU26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BW$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BV26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BV26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BV26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BX$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BW26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BW26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BW26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BY$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BX26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BX26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BX26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>BZ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BY26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BY26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BY26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CA$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:BZ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:BZ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:BZ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CB$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CA26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CA26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CA26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CC$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CB26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CB26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CB26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CD$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CC26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CC$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CC26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CC26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CE$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CD26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CD$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CD26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CD26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CF$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CE26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CE$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CE26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CE26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CG$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CF26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CF$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CF26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CF26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CH$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CG26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CG$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CG26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CG26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CI$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CH26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CH$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CH26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CH26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CJ$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CI26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CI$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CI26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CI26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CK$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CJ26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CJ$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CJ26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CJ26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CL$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CK26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CK$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CK26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CK26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CM$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CL26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CL$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CL26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CL26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CN$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CM26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CM$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CM26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CM26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G12, -$D18, $D19)=\"n/a\", 0, IF(OFFSET($G15, -$D18, $D19)=\"SL\",\nIF(OFFSET($G12, -$D18, $D19)+$E19>CO$5, IFERROR((OFFSET($G11, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))), 0), OFFSET($G11, -$D18, $D19)-SUM($G26:CN26))*IF(OFFSET($G12, -$D18, $D19)+$E19-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G13, -$D18, $D19)+$E19>CN$5, IFERROR(((OFFSET($G11, -$D18, $D19)-SUM($G26:CN26))*OFFSET($G14, -$D18, $D19)/(OFFSET($G12, -$D18, $D19))),0), OFFSET($G11, -$D18, $D19)-SUM($G26:CN26))*IF(OFFSET($G13, -$D18, $D19)+$E19-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D20)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>J$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:I27))*IF(OFFSET($G13, -$D19, $D20)+$E20-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>I$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:I27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:I27))*IF(OFFSET($G14, -$D19, $D20)+$E20-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>K$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:J27))*IF(OFFSET($G13, -$D19, $D20)+$E20-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>J$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:J27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:J27))*IF(OFFSET($G14, -$D19, $D20)+$E20-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>L$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:K27))*IF(OFFSET($G13, -$D19, $D20)+$E20-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>K$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:K27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:K27))*IF(OFFSET($G14, -$D19, $D20)+$E20-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>M$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:L27))*IF(OFFSET($G13, -$D19, $D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>L$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:L27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:L27))*IF(OFFSET($G14, -$D19, $D20)+$E20-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>N$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:M27))*IF(OFFSET($G13, -$D19, $D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>M$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:M27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:M27))*IF(OFFSET($G14, -$D19, $D20)+$E20-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>O$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:N27))*IF(OFFSET($G13, -$D19, $D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>N$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:N27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:N27))*IF(OFFSET($G14, -$D19, $D20)+$E20-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>P$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:O27))*IF(OFFSET($G13, -$D19, $D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>O$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:O27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:O27))*IF(OFFSET($G14, -$D19, $D20)+$E20-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>Q$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:P27))*IF(OFFSET($G13, -$D19, $D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>P$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:P27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:P27))*IF(OFFSET($G14, -$D19, $D20)+$E20-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>R$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:Q27))*IF(OFFSET($G13, -$D19, $D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:Q27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:Q27))*IF(OFFSET($G14, -$D19, $D20)+$E20-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>S$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:R27))*IF(OFFSET($G13, -$D19, $D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>R$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:R27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:R27))*IF(OFFSET($G14, -$D19, $D20)+$E20-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>T$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:S27))*IF(OFFSET($G13, -$D19, $D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>S$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:S27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:S27))*IF(OFFSET($G14, -$D19, $D20)+$E20-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>U$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:T27))*IF(OFFSET($G13, -$D19, $D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>T$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:T27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:T27))*IF(OFFSET($G14, -$D19, $D20)+$E20-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>V$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:U27))*IF(OFFSET($G13, -$D19, $D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>U$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:U27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:U27))*IF(OFFSET($G14, -$D19, $D20)+$E20-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>W$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:V27))*IF(OFFSET($G13, -$D19, $D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>V$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:V27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:V27))*IF(OFFSET($G14, -$D19, $D20)+$E20-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>X$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:W27))*IF(OFFSET($G13, -$D19, $D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>W$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:W27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:W27))*IF(OFFSET($G14, -$D19, $D20)+$E20-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>Y$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:X27))*IF(OFFSET($G13, -$D19, $D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>X$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:X27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:X27))*IF(OFFSET($G14, -$D19, $D20)+$E20-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>Z$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:Y27))*IF(OFFSET($G13, -$D19, $D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:Y27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:Y27))*IF(OFFSET($G14, -$D19, $D20)+$E20-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AA$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:Z27))*IF(OFFSET($G13, -$D19, $D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:Z27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:Z27))*IF(OFFSET($G14, -$D19, $D20)+$E20-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AB$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AA27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AA27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AA27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AC$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AB27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AB27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AB27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AD$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AC27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AC27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AC27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AE$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AD27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AD27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AD27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AF$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AE27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AE27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AE27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AG$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AF27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AF27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AF27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AH$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AG27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AG27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AG27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AI$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AH27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AH27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AH27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AI27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AI27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AI27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AK$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AJ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AJ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AJ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AL$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AK27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AK27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AK27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AM$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AL27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AL27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AL27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AN$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AM27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AM27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AM27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AO$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AN27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AN27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AN27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AP$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AO27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AO27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AO27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AP27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AP27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AP27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AR$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AQ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AQ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AQ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AS$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AR27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AR27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AR27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AT$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AS27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AS27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AS27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AU$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AT27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AT27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AT27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AV$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AU27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AU27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AU27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AW$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AV27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AV27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AV27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AX$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AW27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AW27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AW27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AY$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AX27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AX27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AX27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AY27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AY27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AY27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BA$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:AZ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:AZ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:AZ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BB$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BA27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BA27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BA27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BC$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BB27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BB27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BB27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BD$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BC27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BC27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BC27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BE$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BD27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BD27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BD27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BF$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BE27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BE27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BE27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BG$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BF27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BF27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BF27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BH$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BG27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BG27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BG27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BI$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BH27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BH27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BH27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BI27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BI27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BI27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BK$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BJ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BJ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BJ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BL$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BK27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BK27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BK27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BM$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BL27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BL27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BL27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BN$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BM27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BM27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BM27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BO$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BN27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BN27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BN27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BP$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BO27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BO27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BO27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BP27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BP27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BP27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BR$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BQ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BQ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BQ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BS$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BR27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BR27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BR27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BT$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BS27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BS27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BS27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BU$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BT27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BT27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BT27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BV$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BU27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BU27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BU27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BW$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BV27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BV27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BV27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BX$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BW27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BW27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BW27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BY$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BX27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BX27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BX27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>BZ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BY27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BY27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BY27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CA$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:BZ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:BZ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:BZ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CB$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CA27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CA27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CA27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CC$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CB27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CB27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CB27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CD$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CC27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CC$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CC27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CC27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CE$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CD27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CD$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CD27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CD27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CF$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CE27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CE$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CE27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CE27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CG$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CF27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CF$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CF27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CF27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CH$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CG27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CG$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CG27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CG27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CI$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CH27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CH$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CH27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CH27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CJ$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CI27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CI$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CI27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CI27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CK$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CJ27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CJ$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CJ27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CJ27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CL$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CK27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CK$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CK27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CK27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CM$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CL27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CL$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CL27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CL27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CN$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CM27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CM$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CM27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CM27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G13, -$D19, $D20)=\"n/a\", 0, IF(OFFSET($G16, -$D19, $D20)=\"SL\",\nIF(OFFSET($G13, -$D19, $D20)+$E20>CO$5, IFERROR((OFFSET($G12, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))), 0), OFFSET($G12, -$D19, $D20)-SUM($G27:CN27))*IF(OFFSET($G13, -$D19, $D20)+$E20-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G14, -$D19, $D20)+$E20>CN$5, IFERROR(((OFFSET($G12, -$D19, $D20)-SUM($G27:CN27))*OFFSET($G15, -$D19, $D20)/(OFFSET($G13, -$D19, $D20))),0), OFFSET($G12, -$D19, $D20)-SUM($G27:CN27))*IF(OFFSET($G14, -$D19, $D20)+$E20-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D21)","v":"Depreciation of asset adjustments - TAB 2015"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>K$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:J28))*IF(OFFSET($G14, -$D20, $D21)+$E21-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>J$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:J28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:J28))*IF(OFFSET($G15, -$D20, $D21)+$E21-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>L$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:K28))*IF(OFFSET($G14, -$D20, $D21)+$E21-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>K$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:K28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:K28))*IF(OFFSET($G15, -$D20, $D21)+$E21-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>M$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:L28))*IF(OFFSET($G14, -$D20, $D21)+$E21-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>L$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:L28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:L28))*IF(OFFSET($G15, -$D20, $D21)+$E21-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>N$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:M28))*IF(OFFSET($G14, -$D20, $D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>M$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:M28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:M28))*IF(OFFSET($G15, -$D20, $D21)+$E21-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>O$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:N28))*IF(OFFSET($G14, -$D20, $D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>N$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:N28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:N28))*IF(OFFSET($G15, -$D20, $D21)+$E21-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>P$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:O28))*IF(OFFSET($G14, -$D20, $D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>O$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:O28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:O28))*IF(OFFSET($G15, -$D20, $D21)+$E21-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>Q$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:P28))*IF(OFFSET($G14, -$D20, $D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>P$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:P28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:P28))*IF(OFFSET($G15, -$D20, $D21)+$E21-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>R$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:Q28))*IF(OFFSET($G14, -$D20, $D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:Q28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:Q28))*IF(OFFSET($G15, -$D20, $D21)+$E21-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>S$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:R28))*IF(OFFSET($G14, -$D20, $D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>R$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:R28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:R28))*IF(OFFSET($G15, -$D20, $D21)+$E21-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>T$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:S28))*IF(OFFSET($G14, -$D20, $D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>S$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:S28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:S28))*IF(OFFSET($G15, -$D20, $D21)+$E21-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>U$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:T28))*IF(OFFSET($G14, -$D20, $D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>T$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:T28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:T28))*IF(OFFSET($G15, -$D20, $D21)+$E21-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>V$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:U28))*IF(OFFSET($G14, -$D20, $D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>U$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:U28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:U28))*IF(OFFSET($G15, -$D20, $D21)+$E21-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>W$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:V28))*IF(OFFSET($G14, -$D20, $D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>V$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:V28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:V28))*IF(OFFSET($G15, -$D20, $D21)+$E21-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>X$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:W28))*IF(OFFSET($G14, -$D20, $D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>W$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:W28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:W28))*IF(OFFSET($G15, -$D20, $D21)+$E21-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>Y$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:X28))*IF(OFFSET($G14, -$D20, $D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>X$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:X28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:X28))*IF(OFFSET($G15, -$D20, $D21)+$E21-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>Z$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:Y28))*IF(OFFSET($G14, -$D20, $D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:Y28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:Y28))*IF(OFFSET($G15, -$D20, $D21)+$E21-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AA$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:Z28))*IF(OFFSET($G14, -$D20, $D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:Z28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:Z28))*IF(OFFSET($G15, -$D20, $D21)+$E21-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AB$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AA28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AA28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AA28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AC$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AB28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AB28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AB28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AD$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AC28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AC28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AC28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AE$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AD28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AD28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AD28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AF$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AE28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AE28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AE28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AG$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AF28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AF28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AF28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AH$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AG28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AG28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AG28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AI$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AH28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AH28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AH28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AI28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AI28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AI28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AK$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AJ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AJ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AJ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AL$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AK28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AK28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AK28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AM$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AL28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AL28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AL28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AN$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AM28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AM28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AM28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AO$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AN28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AN28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AN28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AP$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AO28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AO28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AO28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AP28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AP28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AP28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AR$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AQ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AQ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AQ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AS$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AR28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AR28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AR28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AT$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AS28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AS28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AS28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AU$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AT28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AT28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AT28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AV$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AU28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AU28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AU28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AW$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AV28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AV28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AV28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AX$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AW28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AW28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AW28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AY$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AX28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AX28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AX28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AY28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AY28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AY28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BA$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:AZ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:AZ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:AZ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BB$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BA28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BA28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BA28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BC$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BB28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BB28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BB28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BD$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BC28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BC28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BC28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BE$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BD28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BD28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BD28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BF$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BE28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BE28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BE28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BG$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BF28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BF28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BF28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BH$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BG28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BG28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BG28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BI$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BH28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BH28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BH28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BI28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BI28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BI28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BK$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BJ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BJ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BJ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BL$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BK28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BK28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BK28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BM$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BL28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BL28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BL28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BN$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BM28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BM28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BM28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BO$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BN28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BN28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BN28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BP$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BO28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BO28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BO28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BP28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BP28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BP28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BR$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BQ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BQ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BQ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BS$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BR28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BR28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BR28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BT$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BS28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BS28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BS28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BU$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BT28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BT28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BT28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BV$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BU28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BU28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BU28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BW$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BV28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BV28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BV28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BX$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BW28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BW28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BW28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BY$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BX28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BX28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BX28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>BZ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BY28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BY28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BY28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CA$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:BZ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:BZ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:BZ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CB$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CA28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CA28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CA28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CC$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CB28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CB28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CB28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CD$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CC28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CC$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CC28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CC28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CE$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CD28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CD$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CD28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CD28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CF$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CE28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CE$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CE28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CE28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CG$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CF28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CF$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CF28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CF28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CH$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CG28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CG$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CG28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CG28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CI$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CH28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CH$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CH28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CH28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CJ$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CI28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CI$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CI28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CI28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CK$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CJ28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CJ$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CJ28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CJ28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CL$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CK28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CK$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CK28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CK28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CM$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CL28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CL$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CL28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CL28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CN$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CM28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CM$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CM28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CM28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G14, -$D20, $D21)=\"n/a\", 0, IF(OFFSET($G17, -$D20, $D21)=\"SL\",\nIF(OFFSET($G14, -$D20, $D21)+$E21>CO$5, IFERROR((OFFSET($G13, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))), 0), OFFSET($G13, -$D20, $D21)-SUM($G28:CN28))*IF(OFFSET($G14, -$D20, $D21)+$E21-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G15, -$D20, $D21)+$E21>CN$5, IFERROR(((OFFSET($G13, -$D20, $D21)-SUM($G28:CN28))*OFFSET($G16, -$D20, $D21)/(OFFSET($G14, -$D20, $D21))),0), OFFSET($G13, -$D20, $D21)-SUM($G28:CN28))*IF(OFFSET($G15, -$D20, $D21)+$E21-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D22)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>L$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:K29))*IF(OFFSET($G15, -$D21, $D22)+$E22-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>K$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:K29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:K29))*IF(OFFSET($G16, -$D21, $D22)+$E22-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>M$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:L29))*IF(OFFSET($G15, -$D21, $D22)+$E22-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>L$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:L29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:L29))*IF(OFFSET($G16, -$D21, $D22)+$E22-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>N$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:M29))*IF(OFFSET($G15, -$D21, $D22)+$E22-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>M$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:M29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:M29))*IF(OFFSET($G16, -$D21, $D22)+$E22-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>O$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:N29))*IF(OFFSET($G15, -$D21, $D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>N$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:N29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:N29))*IF(OFFSET($G16, -$D21, $D22)+$E22-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>P$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:O29))*IF(OFFSET($G15, -$D21, $D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>O$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:O29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:O29))*IF(OFFSET($G16, -$D21, $D22)+$E22-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>Q$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:P29))*IF(OFFSET($G15, -$D21, $D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>P$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:P29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:P29))*IF(OFFSET($G16, -$D21, $D22)+$E22-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>R$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:Q29))*IF(OFFSET($G15, -$D21, $D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:Q29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:Q29))*IF(OFFSET($G16, -$D21, $D22)+$E22-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>S$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:R29))*IF(OFFSET($G15, -$D21, $D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>R$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:R29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:R29))*IF(OFFSET($G16, -$D21, $D22)+$E22-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>T$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:S29))*IF(OFFSET($G15, -$D21, $D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>S$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:S29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:S29))*IF(OFFSET($G16, -$D21, $D22)+$E22-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>U$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:T29))*IF(OFFSET($G15, -$D21, $D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>T$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:T29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:T29))*IF(OFFSET($G16, -$D21, $D22)+$E22-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>V$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:U29))*IF(OFFSET($G15, -$D21, $D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>U$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:U29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:U29))*IF(OFFSET($G16, -$D21, $D22)+$E22-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>W$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:V29))*IF(OFFSET($G15, -$D21, $D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>V$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:V29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:V29))*IF(OFFSET($G16, -$D21, $D22)+$E22-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>X$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:W29))*IF(OFFSET($G15, -$D21, $D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>W$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:W29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:W29))*IF(OFFSET($G16, -$D21, $D22)+$E22-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>Y$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:X29))*IF(OFFSET($G15, -$D21, $D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>X$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:X29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:X29))*IF(OFFSET($G16, -$D21, $D22)+$E22-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>Z$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:Y29))*IF(OFFSET($G15, -$D21, $D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:Y29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:Y29))*IF(OFFSET($G16, -$D21, $D22)+$E22-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AA$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:Z29))*IF(OFFSET($G15, -$D21, $D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:Z29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:Z29))*IF(OFFSET($G16, -$D21, $D22)+$E22-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AB$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AA29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AA29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AA29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AC$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AB29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AB29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AB29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AD$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AC29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AC29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AC29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AE$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AD29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AD29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AD29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AF$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AE29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AE29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AE29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AG$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AF29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AF29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AF29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AH$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AG29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AG29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AG29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AI$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AH29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AH29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AH29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AI29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AI29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AI29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AK$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AJ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AJ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AJ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AL$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AK29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AK29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AK29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AM$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AL29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AL29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AL29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AN$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AM29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AM29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AM29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AO$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AN29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AN29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AN29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AP$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AO29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AO29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AO29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AP29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AP29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AP29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AR$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AQ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AQ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AQ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AS$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AR29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AR29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AR29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AT$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AS29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AS29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AS29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AU$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AT29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AT29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AT29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AV$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AU29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AU29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AU29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AW$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AV29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AV29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AV29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AX$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AW29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AW29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AW29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AY$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AX29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AX29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AX29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AY29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AY29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AY29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BA$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:AZ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:AZ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:AZ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BB$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BA29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BA29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BA29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BC$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BB29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BB29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BB29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BD$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BC29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BC29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BC29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BE$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BD29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BD29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BD29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BF$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BE29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BE29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BE29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BG$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BF29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BF29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BF29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BH$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BG29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BG29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BG29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BI$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BH29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BH29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BH29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BI29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BI29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BI29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BK$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BJ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BJ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BJ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BL$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BK29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BK29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BK29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BM$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BL29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BL29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BL29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BN$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BM29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BM29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BM29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BO$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BN29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BN29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BN29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BP$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BO29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BO29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BO29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BP29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BP29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BP29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BR$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BQ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BQ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BQ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BS$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BR29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BR29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BR29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BT$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BS29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BS29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BS29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BU$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BT29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BT29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BT29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BV$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BU29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BU29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BU29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BW$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BV29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BV29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BV29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BX$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BW29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BW29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BW29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BY$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BX29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BX29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BX29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>BZ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BY29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BY29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BY29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CA$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:BZ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:BZ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:BZ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CB$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CA29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CA29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CA29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CC$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CB29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CB29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CB29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CD$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CC29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CC$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CC29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CC29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CE$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CD29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CD$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CD29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CD29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CF$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CE29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CE$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CE29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CE29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CG$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CF29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CF$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CF29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CF29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CH$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CG29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CG$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CG29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CG29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CI$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CH29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CH$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CH29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CH29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CJ$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CI29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CI$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CI29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CI29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CK$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CJ29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CJ$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CJ29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CJ29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CL$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CK29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CK$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CK29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CK29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CM$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CL29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CL$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CL29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CL29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CN$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CM29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CM$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CM29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CM29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G15, -$D21, $D22)=\"n/a\", 0, IF(OFFSET($G18, -$D21, $D22)=\"SL\",\nIF(OFFSET($G15, -$D21, $D22)+$E22>CO$5, IFERROR((OFFSET($G14, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))), 0), OFFSET($G14, -$D21, $D22)-SUM($G29:CN29))*IF(OFFSET($G15, -$D21, $D22)+$E22-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G16, -$D21, $D22)+$E22>CN$5, IFERROR(((OFFSET($G14, -$D21, $D22)-SUM($G29:CN29))*OFFSET($G17, -$D21, $D22)/(OFFSET($G15, -$D21, $D22))),0), OFFSET($G14, -$D21, $D22)-SUM($G29:CN29))*IF(OFFSET($G16, -$D21, $D22)+$E22-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D23)","v":"Depreciation of asset adjustments - TAB 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>M$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:L30))*IF(OFFSET($G16, -$D22, $D23)+$E23-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>L$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:L30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:L30))*IF(OFFSET($G17, -$D22, $D23)+$E23-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>N$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:M30))*IF(OFFSET($G16, -$D22, $D23)+$E23-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>M$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:M30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:M30))*IF(OFFSET($G17, -$D22, $D23)+$E23-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>O$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:N30))*IF(OFFSET($G16, -$D22, $D23)+$E23-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>N$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:N30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:N30))*IF(OFFSET($G17, -$D22, $D23)+$E23-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>P$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:O30))*IF(OFFSET($G16, -$D22, $D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>O$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:O30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:O30))*IF(OFFSET($G17, -$D22, $D23)+$E23-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>Q$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:P30))*IF(OFFSET($G16, -$D22, $D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>P$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:P30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:P30))*IF(OFFSET($G17, -$D22, $D23)+$E23-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>R$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:Q30))*IF(OFFSET($G16, -$D22, $D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:Q30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:Q30))*IF(OFFSET($G17, -$D22, $D23)+$E23-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>S$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:R30))*IF(OFFSET($G16, -$D22, $D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>R$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:R30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:R30))*IF(OFFSET($G17, -$D22, $D23)+$E23-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>T$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:S30))*IF(OFFSET($G16, -$D22, $D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>S$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:S30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:S30))*IF(OFFSET($G17, -$D22, $D23)+$E23-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>U$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:T30))*IF(OFFSET($G16, -$D22, $D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>T$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:T30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:T30))*IF(OFFSET($G17, -$D22, $D23)+$E23-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>V$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:U30))*IF(OFFSET($G16, -$D22, $D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>U$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:U30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:U30))*IF(OFFSET($G17, -$D22, $D23)+$E23-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>W$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:V30))*IF(OFFSET($G16, -$D22, $D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>V$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:V30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:V30))*IF(OFFSET($G17, -$D22, $D23)+$E23-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>X$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:W30))*IF(OFFSET($G16, -$D22, $D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>W$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:W30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:W30))*IF(OFFSET($G17, -$D22, $D23)+$E23-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>Y$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:X30))*IF(OFFSET($G16, -$D22, $D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>X$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:X30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:X30))*IF(OFFSET($G17, -$D22, $D23)+$E23-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>Z$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:Y30))*IF(OFFSET($G16, -$D22, $D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:Y30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:Y30))*IF(OFFSET($G17, -$D22, $D23)+$E23-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AA$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:Z30))*IF(OFFSET($G16, -$D22, $D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:Z30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:Z30))*IF(OFFSET($G17, -$D22, $D23)+$E23-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AB$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AA30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AA30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AA30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AC$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AB30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AB30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AB30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AD$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AC30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AC30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AC30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AE$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AD30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AD30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AD30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AF$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AE30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AE30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AE30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AG$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AF30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AF30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AF30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AH$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AG30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AG30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AG30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AI$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AH30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AH30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AH30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AI30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AI30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AI30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AK$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AJ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AJ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AJ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AL$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AK30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AK30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AK30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AM$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AL30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AL30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AL30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AN$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AM30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AM30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AM30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AO$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AN30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AN30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AN30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AP$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AO30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AO30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AO30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AP30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AP30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AP30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AR$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AQ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AQ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AQ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AS$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AR30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AR30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AR30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AT$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AS30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AS30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AS30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AU$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AT30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AT30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AT30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AV$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AU30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AU30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AU30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AW$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AV30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AV30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AV30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AX$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AW30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AW30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AW30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AY$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AX30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AX30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AX30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AY30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AY30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AY30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BA$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:AZ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:AZ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:AZ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BB$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BA30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BA30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BA30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BC$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BB30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BB30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BB30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BD$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BC30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BC30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BC30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BE$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BD30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BD30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BD30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BF$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BE30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BE30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BE30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BG$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BF30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BF30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BF30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BH$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BG30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BG30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BG30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BI$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BH30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BH30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BH30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BI30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BI30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BI30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BK$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BJ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BJ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BJ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BL$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BK30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BK30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BK30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BM$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BL30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BL30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BL30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BN$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BM30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BM30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BM30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BO$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BN30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BN30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BN30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BP$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BO30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BO30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BO30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BP30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BP30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BP30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BR$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BQ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BQ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BQ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BS$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BR30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BR30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BR30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BT$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BS30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BS30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BS30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BU$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BT30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BT30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BT30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BV$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BU30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BU30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BU30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BW$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BV30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BV30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BV30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BX$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BW30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BW30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BW30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BY$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BX30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BX30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BX30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>BZ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BY30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BY30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BY30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CA$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:BZ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:BZ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:BZ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CB$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CA30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CA30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CA30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CC$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CB30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CB30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CB30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CD$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CC30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CC$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CC30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CC30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CE$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CD30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CD$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CD30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CD30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CF$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CE30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CE$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CE30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CE30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CG$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CF30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CF$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CF30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CF30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CH$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CG30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CG$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CG30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CG30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CI$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CH30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CH$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CH30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CH30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CJ$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CI30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CI$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CI30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CI30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CK$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CJ30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CJ$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CJ30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CJ30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CL$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CK30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CK$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CK30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CK30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CM$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CL30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CL$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CL30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CL30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CN$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CM30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CM$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CM30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CM30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G16, -$D22, $D23)=\"n/a\", 0, IF(OFFSET($G19, -$D22, $D23)=\"SL\",\nIF(OFFSET($G16, -$D22, $D23)+$E23>CO$5, IFERROR((OFFSET($G15, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))), 0), OFFSET($G15, -$D22, $D23)-SUM($G30:CN30))*IF(OFFSET($G16, -$D22, $D23)+$E23-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G17, -$D22, $D23)+$E23>CN$5, IFERROR(((OFFSET($G15, -$D22, $D23)-SUM($G30:CN30))*OFFSET($G18, -$D22, $D23)/(OFFSET($G16, -$D22, $D23))),0), OFFSET($G15, -$D22, $D23)-SUM($G30:CN30))*IF(OFFSET($G17, -$D22, $D23)+$E23-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Transmission Pipelines - tax depreciation"},null,{"$f":"SUM(H18:H31)+H10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN18:AN31)+AN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT31)+BT10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E35","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E35, 'TAB input'!$D$18:$D$67, 0))","v":"Distribution Pipelines"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E35)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E35)-INDEX('TAB input'!H$72:H$121, $E35)-INDEX('TAB input'!H$126:H$175, $E35)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E35)-INDEX('TAB input'!I$72:I$121, $E35)-INDEX('TAB input'!I$126:I$175, $E35)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E35)-INDEX('TAB input'!J$72:J$121, $E35)-INDEX('TAB input'!J$126:J$175, $E35)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E35)-INDEX('TAB input'!K$72:K$121, $E35)-INDEX('TAB input'!K$126:K$175, $E35)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E35)-INDEX('TAB input'!L$72:L$121, $E35)-INDEX('TAB input'!L$126:L$175, $E35)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E35)-INDEX('TAB input'!M$72:M$121, $E35)-INDEX('TAB input'!M$126:M$175, $E35)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E35)-INDEX('TAB input'!N$72:N$121, $E35)-INDEX('TAB input'!N$126:N$175, $E35)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E35)-INDEX('TAB input'!O$72:O$121, $E35)-INDEX('TAB input'!O$126:O$175, $E35)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E35)-INDEX('TAB input'!P$72:P$121, $E35)-INDEX('TAB input'!P$126:P$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E35)-INDEX('TAB input'!Q$72:Q$121, $E35)-INDEX('TAB input'!Q$126:Q$175, $E35)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E35)-INDEX('TAB input'!R$72:R$121, $E35)-INDEX('TAB input'!R$126:R$175, $E35)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E35)-INDEX('TAB input'!S$72:S$121, $E35)-INDEX('TAB input'!S$126:S$175, $E35)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E35)-INDEX('TAB input'!T$72:T$121, $E35)-INDEX('TAB input'!T$126:T$175, $E35)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E35)-INDEX('TAB input'!U$72:U$121, $E35)-INDEX('TAB input'!U$126:U$175, $E35)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E35)-INDEX('TAB input'!V$72:V$121, $E35)-INDEX('TAB input'!V$126:V$175, $E35)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E35)-INDEX('TAB input'!W$72:W$121, $E35)-INDEX('TAB input'!W$126:W$175, $E35)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E35)-INDEX('TAB input'!X$72:X$121, $E35)-INDEX('TAB input'!X$126:X$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E35)-INDEX('TAB input'!Y$72:Y$121, $E35)-INDEX('TAB input'!Y$126:Y$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E35)-INDEX('TAB input'!Z$72:Z$121, $E35)-INDEX('TAB input'!Z$126:Z$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E35)-INDEX('TAB input'!AA$72:AA$121, $E35)-INDEX('TAB input'!AA$126:AA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E35)-INDEX('TAB input'!AB$72:AB$121, $E35)-INDEX('TAB input'!AB$126:AB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E35)-INDEX('TAB input'!AC$72:AC$121, $E35)-INDEX('TAB input'!AC$126:AC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E35)-INDEX('TAB input'!AD$72:AD$121, $E35)-INDEX('TAB input'!AD$126:AD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E35)-INDEX('TAB input'!AE$72:AE$121, $E35)-INDEX('TAB input'!AE$126:AE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E35)-INDEX('TAB input'!AF$72:AF$121, $E35)-INDEX('TAB input'!AF$126:AF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E35)-INDEX('TAB input'!AG$72:AG$121, $E35)-INDEX('TAB input'!AG$126:AG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E35)-INDEX('TAB input'!AH$72:AH$121, $E35)-INDEX('TAB input'!AH$126:AH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E35)-INDEX('TAB input'!AI$72:AI$121, $E35)-INDEX('TAB input'!AI$126:AI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E35)-INDEX('TAB input'!AJ$72:AJ$121, $E35)-INDEX('TAB input'!AJ$126:AJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E35)-INDEX('TAB input'!AK$72:AK$121, $E35)-INDEX('TAB input'!AK$126:AK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E35)-INDEX('TAB input'!AL$72:AL$121, $E35)-INDEX('TAB input'!AL$126:AL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E35)-INDEX('TAB input'!AM$72:AM$121, $E35)-INDEX('TAB input'!AM$126:AM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E35)-INDEX('TAB input'!AN$72:AN$121, $E35)-INDEX('TAB input'!AN$126:AN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E35)-INDEX('TAB input'!AO$72:AO$121, $E35)-INDEX('TAB input'!AO$126:AO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E35)-INDEX('TAB input'!AP$72:AP$121, $E35)-INDEX('TAB input'!AP$126:AP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E35)-INDEX('TAB input'!AQ$72:AQ$121, $E35)-INDEX('TAB input'!AQ$126:AQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E35)-INDEX('TAB input'!AR$72:AR$121, $E35)-INDEX('TAB input'!AR$126:AR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E35)-INDEX('TAB input'!AS$72:AS$121, $E35)-INDEX('TAB input'!AS$126:AS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E35)-INDEX('TAB input'!AT$72:AT$121, $E35)-INDEX('TAB input'!AT$126:AT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E35)-INDEX('TAB input'!AU$72:AU$121, $E35)-INDEX('TAB input'!AU$126:AU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E35)-INDEX('TAB input'!AV$72:AV$121, $E35)-INDEX('TAB input'!AV$126:AV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E35)-INDEX('TAB input'!AW$72:AW$121, $E35)-INDEX('TAB input'!AW$126:AW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E35)-INDEX('TAB input'!AX$72:AX$121, $E35)-INDEX('TAB input'!AX$126:AX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E35)-INDEX('TAB input'!AY$72:AY$121, $E35)-INDEX('TAB input'!AY$126:AY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E35)-INDEX('TAB input'!AZ$72:AZ$121, $E35)-INDEX('TAB input'!AZ$126:AZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E35)-INDEX('TAB input'!BA$72:BA$121, $E35)-INDEX('TAB input'!BA$126:BA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E35)-INDEX('TAB input'!BB$72:BB$121, $E35)-INDEX('TAB input'!BB$126:BB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E35)-INDEX('TAB input'!BC$72:BC$121, $E35)-INDEX('TAB input'!BC$126:BC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E35)-INDEX('TAB input'!BD$72:BD$121, $E35)-INDEX('TAB input'!BD$126:BD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E35)-INDEX('TAB input'!BE$72:BE$121, $E35)-INDEX('TAB input'!BE$126:BE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E35)-INDEX('TAB input'!BF$72:BF$121, $E35)-INDEX('TAB input'!BF$126:BF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E35)-INDEX('TAB input'!BG$72:BG$121, $E35)-INDEX('TAB input'!BG$126:BG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E35)-INDEX('TAB input'!BH$72:BH$121, $E35)-INDEX('TAB input'!BH$126:BH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E35)-INDEX('TAB input'!BI$72:BI$121, $E35)-INDEX('TAB input'!BI$126:BI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E35)-INDEX('TAB input'!BJ$72:BJ$121, $E35)-INDEX('TAB input'!BJ$126:BJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E35)-INDEX('TAB input'!BK$72:BK$121, $E35)-INDEX('TAB input'!BK$126:BK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E35)-INDEX('TAB input'!BL$72:BL$121, $E35)-INDEX('TAB input'!BL$126:BL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E35)-INDEX('TAB input'!BM$72:BM$121, $E35)-INDEX('TAB input'!BM$126:BM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E35)-INDEX('TAB input'!BN$72:BN$121, $E35)-INDEX('TAB input'!BN$126:BN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E35)-INDEX('TAB input'!BO$72:BO$121, $E35)-INDEX('TAB input'!BO$126:BO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E35)-INDEX('TAB input'!BP$72:BP$121, $E35)-INDEX('TAB input'!BP$126:BP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E35)-INDEX('TAB input'!BQ$72:BQ$121, $E35)-INDEX('TAB input'!BQ$126:BQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E35)-INDEX('TAB input'!BR$72:BR$121, $E35)-INDEX('TAB input'!BR$126:BR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E35)-INDEX('TAB input'!BS$72:BS$121, $E35)-INDEX('TAB input'!BS$126:BS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E35)-INDEX('TAB input'!BT$72:BT$121, $E35)-INDEX('TAB input'!BT$126:BT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E35)-INDEX('TAB input'!BU$72:BU$121, $E35)-INDEX('TAB input'!BU$126:BU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E35)-INDEX('TAB input'!BV$72:BV$121, $E35)-INDEX('TAB input'!BV$126:BV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E35)-INDEX('TAB input'!BW$72:BW$121, $E35)-INDEX('TAB input'!BW$126:BW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E35)-INDEX('TAB input'!BX$72:BX$121, $E35)-INDEX('TAB input'!BX$126:BX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E35)-INDEX('TAB input'!BY$72:BY$121, $E35)-INDEX('TAB input'!BY$126:BY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E35)-INDEX('TAB input'!BZ$72:BZ$121, $E35)-INDEX('TAB input'!BZ$126:BZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E35)-INDEX('TAB input'!CA$72:CA$121, $E35)-INDEX('TAB input'!CA$126:CA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E35)-INDEX('TAB input'!CB$72:CB$121, $E35)-INDEX('TAB input'!CB$126:CB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E35)-INDEX('TAB input'!CC$72:CC$121, $E35)-INDEX('TAB input'!CC$126:CC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E35)-INDEX('TAB input'!CD$72:CD$121, $E35)-INDEX('TAB input'!CD$126:CD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E35)-INDEX('TAB input'!CE$72:CE$121, $E35)-INDEX('TAB input'!CE$126:CE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E35)-INDEX('TAB input'!CF$72:CF$121, $E35)-INDEX('TAB input'!CF$126:CF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E35)-INDEX('TAB input'!CG$72:CG$121, $E35)-INDEX('TAB input'!CG$126:CG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E35)-INDEX('TAB input'!CH$72:CH$121, $E35)-INDEX('TAB input'!CH$126:CH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E35)-INDEX('TAB input'!CI$72:CI$121, $E35)-INDEX('TAB input'!CI$126:CI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E35)-INDEX('TAB input'!CJ$72:CJ$121, $E35)-INDEX('TAB input'!CJ$126:CJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E35)-INDEX('TAB input'!CK$72:CK$121, $E35)-INDEX('TAB input'!CK$126:CK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E35)-INDEX('TAB input'!CL$72:CL$121, $E35)-INDEX('TAB input'!CL$126:CL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E35)-INDEX('TAB input'!CM$72:CM$121, $E35)-INDEX('TAB input'!CM$126:CM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E35)-INDEX('TAB input'!CN$72:CN$121, $E35)-INDEX('TAB input'!CN$126:CN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E35)-INDEX('TAB input'!CO$72:CO$121, $E35)-INDEX('TAB input'!CO$126:CO$175, $E35)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E35)=\"\", IF($G35=0, 0, F36), INDEX('TAB input'!$G$180:$G$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E35)=\"\", G36, INDEX('TAB input'!H$180:H$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E35)=\"\", H36, INDEX('TAB input'!I$180:I$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E35)=\"\", I36, INDEX('TAB input'!J$180:J$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E35)=\"\", J36, INDEX('TAB input'!K$180:K$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E35)=\"\", K36, INDEX('TAB input'!L$180:L$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E35)=\"\", L36, INDEX('TAB input'!M$180:M$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E35)=\"\", M36, INDEX('TAB input'!N$180:N$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E35)=\"\", N36, INDEX('TAB input'!O$180:O$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E35)=\"\", O36, INDEX('TAB input'!P$180:P$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E35)=\"\", P36, INDEX('TAB input'!Q$180:Q$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E35)=\"\", Q36, INDEX('TAB input'!R$180:R$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E35)=\"\", R36, INDEX('TAB input'!S$180:S$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E35)=\"\", S36, INDEX('TAB input'!T$180:T$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E35)=\"\", T36, INDEX('TAB input'!U$180:U$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E35)=\"\", U36, INDEX('TAB input'!V$180:V$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E35)=\"\", V36, INDEX('TAB input'!W$180:W$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E35)=\"\", W36, INDEX('TAB input'!X$180:X$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E35)=\"\", X36, INDEX('TAB input'!Y$180:Y$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E35)=\"\", Y36, INDEX('TAB input'!Z$180:Z$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E35)=\"\", Z36, INDEX('TAB input'!AA$180:AA$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E35)=\"\", AA36, INDEX('TAB input'!AB$180:AB$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E35)=\"\", AB36, INDEX('TAB input'!AC$180:AC$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E35)=\"\", AC36, INDEX('TAB input'!AD$180:AD$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E35)=\"\", AD36, INDEX('TAB input'!AE$180:AE$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E35)=\"\", AE36, INDEX('TAB input'!AF$180:AF$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E35)=\"\", AF36, INDEX('TAB input'!AG$180:AG$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E35)=\"\", AG36, INDEX('TAB input'!AH$180:AH$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E35)=\"\", AH36, INDEX('TAB input'!AI$180:AI$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E35)=\"\", AI36, INDEX('TAB input'!AJ$180:AJ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E35)=\"\", AJ36, INDEX('TAB input'!AK$180:AK$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E35)=\"\", AK36, INDEX('TAB input'!AL$180:AL$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E35)=\"\", AL36, INDEX('TAB input'!AM$180:AM$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E35)=\"\", AM36, INDEX('TAB input'!AN$180:AN$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E35)=\"\", AN36, INDEX('TAB input'!AO$180:AO$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E35)=\"\", AO36, INDEX('TAB input'!AP$180:AP$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E35)=\"\", AP36, INDEX('TAB input'!AQ$180:AQ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E35)=\"\", AQ36, INDEX('TAB input'!AR$180:AR$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E35)=\"\", AR36, INDEX('TAB input'!AS$180:AS$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E35)=\"\", AS36, INDEX('TAB input'!AT$180:AT$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E35)=\"\", AT36, INDEX('TAB input'!AU$180:AU$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E35)=\"\", AU36, INDEX('TAB input'!AV$180:AV$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E35)=\"\", AV36, INDEX('TAB input'!AW$180:AW$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E35)=\"\", AW36, INDEX('TAB input'!AX$180:AX$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E35)=\"\", AX36, INDEX('TAB input'!AY$180:AY$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E35)=\"\", AY36, INDEX('TAB input'!AZ$180:AZ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E35)=\"\", AZ36, INDEX('TAB input'!BA$180:BA$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E35)=\"\", BA36, INDEX('TAB input'!BB$180:BB$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E35)=\"\", BB36, INDEX('TAB input'!BC$180:BC$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E35)=\"\", BC36, INDEX('TAB input'!BD$180:BD$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E35)=\"\", BD36, INDEX('TAB input'!BE$180:BE$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E35)=\"\", BE36, INDEX('TAB input'!BF$180:BF$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E35)=\"\", BF36, INDEX('TAB input'!BG$180:BG$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E35)=\"\", BG36, INDEX('TAB input'!BH$180:BH$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E35)=\"\", BH36, INDEX('TAB input'!BI$180:BI$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E35)=\"\", BI36, INDEX('TAB input'!BJ$180:BJ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E35)=\"\", BJ36, INDEX('TAB input'!BK$180:BK$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E35)=\"\", BK36, INDEX('TAB input'!BL$180:BL$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E35)=\"\", BL36, INDEX('TAB input'!BM$180:BM$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E35)=\"\", BM36, INDEX('TAB input'!BN$180:BN$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E35)=\"\", BN36, INDEX('TAB input'!BO$180:BO$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E35)=\"\", BO36, INDEX('TAB input'!BP$180:BP$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E35)=\"\", BP36, INDEX('TAB input'!BQ$180:BQ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E35)=\"\", BQ36, INDEX('TAB input'!BR$180:BR$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E35)=\"\", BR36, INDEX('TAB input'!BS$180:BS$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E35)=\"\", BS36, INDEX('TAB input'!BT$180:BT$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E35)=\"\", BT36, INDEX('TAB input'!BU$180:BU$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E35)=\"\", BU36, INDEX('TAB input'!BV$180:BV$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E35)=\"\", BV36, INDEX('TAB input'!BW$180:BW$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E35)=\"\", BW36, INDEX('TAB input'!BX$180:BX$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E35)=\"\", BX36, INDEX('TAB input'!BY$180:BY$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E35)=\"\", BY36, INDEX('TAB input'!BZ$180:BZ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E35)=\"\", BZ36, INDEX('TAB input'!CA$180:CA$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E35)=\"\", CA36, INDEX('TAB input'!CB$180:CB$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E35)=\"\", CB36, INDEX('TAB input'!CC$180:CC$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E35)=\"\", CC36, INDEX('TAB input'!CD$180:CD$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E35)=\"\", CD36, INDEX('TAB input'!CE$180:CE$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E35)=\"\", CE36, INDEX('TAB input'!CF$180:CF$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E35)=\"\", CF36, INDEX('TAB input'!CG$180:CG$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E35)=\"\", CG36, INDEX('TAB input'!CH$180:CH$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E35)=\"\", CH36, INDEX('TAB input'!CI$180:CI$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E35)=\"\", CI36, INDEX('TAB input'!CJ$180:CJ$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E35)=\"\", CJ36, INDEX('TAB input'!CK$180:CK$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E35)=\"\", CK36, INDEX('TAB input'!CL$180:CL$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E35)=\"\", CL36, INDEX('TAB input'!CM$180:CM$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E35)=\"\", CM36, INDEX('TAB input'!CN$180:CN$229, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E35)=\"\", CN36, INDEX('TAB input'!CO$180:CO$229, $E35))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E35)=0, G37, INDEX('TAB input'!H$233:H$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E35)=0, H37, INDEX('TAB input'!I$233:I$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E35)=0, I37, INDEX('TAB input'!J$233:J$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E35)=0, J37, INDEX('TAB input'!K$233:K$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E35)=0, K37, INDEX('TAB input'!L$233:L$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E35)=0, L37, INDEX('TAB input'!M$233:M$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E35)=0, M37, INDEX('TAB input'!N$233:N$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E35)=0, N37, INDEX('TAB input'!O$233:O$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E35)=0, O37, INDEX('TAB input'!P$233:P$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E35)=0, P37, INDEX('TAB input'!Q$233:Q$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E35)=0, Q37, INDEX('TAB input'!R$233:R$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E35)=0, R37, INDEX('TAB input'!S$233:S$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E35)=0, S37, INDEX('TAB input'!T$233:T$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E35)=0, T37, INDEX('TAB input'!U$233:U$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E35)=0, U37, INDEX('TAB input'!V$233:V$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E35)=0, V37, INDEX('TAB input'!W$233:W$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E35)=0, W37, INDEX('TAB input'!X$233:X$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E35)=0, X37, INDEX('TAB input'!Y$233:Y$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E35)=0, Y37, INDEX('TAB input'!Z$233:Z$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E35)=0, Z37, INDEX('TAB input'!AA$233:AA$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E35)=0, AA37, INDEX('TAB input'!AB$233:AB$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E35)=0, AB37, INDEX('TAB input'!AC$233:AC$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E35)=0, AC37, INDEX('TAB input'!AD$233:AD$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E35)=0, AD37, INDEX('TAB input'!AE$233:AE$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E35)=0, AE37, INDEX('TAB input'!AF$233:AF$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E35)=0, AF37, INDEX('TAB input'!AG$233:AG$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E35)=0, AG37, INDEX('TAB input'!AH$233:AH$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E35)=0, AH37, INDEX('TAB input'!AI$233:AI$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E35)=0, AI37, INDEX('TAB input'!AJ$233:AJ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E35)=0, AJ37, INDEX('TAB input'!AK$233:AK$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E35)=0, AK37, INDEX('TAB input'!AL$233:AL$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E35)=0, AL37, INDEX('TAB input'!AM$233:AM$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E35)=0, AM37, INDEX('TAB input'!AN$233:AN$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E35)=0, AN37, INDEX('TAB input'!AO$233:AO$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E35)=0, AO37, INDEX('TAB input'!AP$233:AP$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E35)=0, AP37, INDEX('TAB input'!AQ$233:AQ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E35)=0, AQ37, INDEX('TAB input'!AR$233:AR$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E35)=0, AR37, INDEX('TAB input'!AS$233:AS$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E35)=0, AS37, INDEX('TAB input'!AT$233:AT$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E35)=0, AT37, INDEX('TAB input'!AU$233:AU$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E35)=0, AU37, INDEX('TAB input'!AV$233:AV$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E35)=0, AV37, INDEX('TAB input'!AW$233:AW$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E35)=0, AW37, INDEX('TAB input'!AX$233:AX$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E35)=0, AX37, INDEX('TAB input'!AY$233:AY$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E35)=0, AY37, INDEX('TAB input'!AZ$233:AZ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E35)=0, AZ37, INDEX('TAB input'!BA$233:BA$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E35)=0, BA37, INDEX('TAB input'!BB$233:BB$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E35)=0, BB37, INDEX('TAB input'!BC$233:BC$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E35)=0, BC37, INDEX('TAB input'!BD$233:BD$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E35)=0, BD37, INDEX('TAB input'!BE$233:BE$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E35)=0, BE37, INDEX('TAB input'!BF$233:BF$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E35)=0, BF37, INDEX('TAB input'!BG$233:BG$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E35)=0, BG37, INDEX('TAB input'!BH$233:BH$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E35)=0, BH37, INDEX('TAB input'!BI$233:BI$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E35)=0, BI37, INDEX('TAB input'!BJ$233:BJ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E35)=0, BJ37, INDEX('TAB input'!BK$233:BK$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E35)=0, BK37, INDEX('TAB input'!BL$233:BL$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E35)=0, BL37, INDEX('TAB input'!BM$233:BM$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E35)=0, BM37, INDEX('TAB input'!BN$233:BN$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E35)=0, BN37, INDEX('TAB input'!BO$233:BO$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E35)=0, BO37, INDEX('TAB input'!BP$233:BP$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E35)=0, BP37, INDEX('TAB input'!BQ$233:BQ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E35)=0, BQ37, INDEX('TAB input'!BR$233:BR$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E35)=0, BR37, INDEX('TAB input'!BS$233:BS$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E35)=0, BS37, INDEX('TAB input'!BT$233:BT$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E35)=0, BT37, INDEX('TAB input'!BU$233:BU$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E35)=0, BU37, INDEX('TAB input'!BV$233:BV$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E35)=0, BV37, INDEX('TAB input'!BW$233:BW$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E35)=0, BW37, INDEX('TAB input'!BX$233:BX$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E35)=0, BX37, INDEX('TAB input'!BY$233:BY$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E35)=0, BY37, INDEX('TAB input'!BZ$233:BZ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E35)=0, BZ37, INDEX('TAB input'!CA$233:CA$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E35)=0, CA37, INDEX('TAB input'!CB$233:CB$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E35)=0, CB37, INDEX('TAB input'!CC$233:CC$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E35)=0, CC37, INDEX('TAB input'!CD$233:CD$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E35)=0, CD37, INDEX('TAB input'!CE$233:CE$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E35)=0, CE37, INDEX('TAB input'!CF$233:CF$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E35)=0, CF37, INDEX('TAB input'!CG$233:CG$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E35)=0, CG37, INDEX('TAB input'!CH$233:CH$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E35)=0, CH37, INDEX('TAB input'!CI$233:CI$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E35)=0, CI37, INDEX('TAB input'!CJ$233:CJ$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E35)=0, CJ37, INDEX('TAB input'!CK$233:CK$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E35)=0, CK37, INDEX('TAB input'!CL$233:CL$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E35)=0, CL37, INDEX('TAB input'!CM$233:CM$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E35)=0, CM37, INDEX('TAB input'!CN$233:CN$282, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E35)=0, CN37, INDEX('TAB input'!CO$233:CO$282, $E35))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E35)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E35)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E35)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E35)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E35)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E35)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E35)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E35)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E35)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E35)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E35)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E35)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E35)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E35)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E35)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E35)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E35)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E35)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E35)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E35)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E35)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E35)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E35)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E35)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E35)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E35)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E35)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E35)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E35)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E35)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E35)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E35)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E35)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E35)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E35)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E35)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E35)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E35)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E35)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E35)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E35)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E35)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E35)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E35)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E35)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E35)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E35)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E35)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E35)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E35)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E35)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E35)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E35)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E35)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E35)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E35)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E35)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E35)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E35)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E35)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E35)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E35)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E35)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E35)=\"\", G43, INDEX('TAB input'!H$446:H$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E35)=\"\", H43, INDEX('TAB input'!I$446:I$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E35)=\"\", I43, INDEX('TAB input'!J$446:J$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E35)=\"\", J43, INDEX('TAB input'!K$446:K$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E35)=\"\", K43, INDEX('TAB input'!L$446:L$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E35)=\"\", L43, INDEX('TAB input'!M$446:M$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E35)=\"\", M43, INDEX('TAB input'!N$446:N$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E35)=\"\", N43, INDEX('TAB input'!O$446:O$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E35)=\"\", O43, INDEX('TAB input'!P$446:P$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E35)=\"\", P43, INDEX('TAB input'!Q$446:Q$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E35)=\"\", Q43, INDEX('TAB input'!R$446:R$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E35)=\"\", R43, INDEX('TAB input'!S$446:S$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E35)=\"\", S43, INDEX('TAB input'!T$446:T$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E35)=\"\", T43, INDEX('TAB input'!U$446:U$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E35)=\"\", U43, INDEX('TAB input'!V$446:V$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E35)=\"\", V43, INDEX('TAB input'!W$446:W$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E35)=\"\", W43, INDEX('TAB input'!X$446:X$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E35)=\"\", X43, INDEX('TAB input'!Y$446:Y$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E35)=\"\", Y43, INDEX('TAB input'!Z$446:Z$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E35)=\"\", Z43, INDEX('TAB input'!AA$446:AA$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E35)=\"\", AA43, INDEX('TAB input'!AB$446:AB$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E35)=\"\", AB43, INDEX('TAB input'!AC$446:AC$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E35)=\"\", AC43, INDEX('TAB input'!AD$446:AD$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E35)=\"\", AD43, INDEX('TAB input'!AE$446:AE$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E35)=\"\", AE43, INDEX('TAB input'!AF$446:AF$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E35)=\"\", AF43, INDEX('TAB input'!AG$446:AG$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E35)=\"\", AG43, INDEX('TAB input'!AH$446:AH$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E35)=\"\", AH43, INDEX('TAB input'!AI$446:AI$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E35)=\"\", AI43, INDEX('TAB input'!AJ$446:AJ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E35)=\"\", AJ43, INDEX('TAB input'!AK$446:AK$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E35)=\"\", AK43, INDEX('TAB input'!AL$446:AL$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E35)=\"\", AL43, INDEX('TAB input'!AM$446:AM$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E35)=\"\", AM43, INDEX('TAB input'!AN$446:AN$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E35)=\"\", AN43, INDEX('TAB input'!AO$446:AO$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E35)=\"\", AO43, INDEX('TAB input'!AP$446:AP$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E35)=\"\", AP43, INDEX('TAB input'!AQ$446:AQ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E35)=\"\", AQ43, INDEX('TAB input'!AR$446:AR$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E35)=\"\", AR43, INDEX('TAB input'!AS$446:AS$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E35)=\"\", AS43, INDEX('TAB input'!AT$446:AT$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E35)=\"\", AT43, INDEX('TAB input'!AU$446:AU$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E35)=\"\", AU43, INDEX('TAB input'!AV$446:AV$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E35)=\"\", AV43, INDEX('TAB input'!AW$446:AW$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E35)=\"\", AW43, INDEX('TAB input'!AX$446:AX$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E35)=\"\", AX43, INDEX('TAB input'!AY$446:AY$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E35)=\"\", AY43, INDEX('TAB input'!AZ$446:AZ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E35)=\"\", AZ43, INDEX('TAB input'!BA$446:BA$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E35)=\"\", BA43, INDEX('TAB input'!BB$446:BB$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E35)=\"\", BB43, INDEX('TAB input'!BC$446:BC$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E35)=\"\", BC43, INDEX('TAB input'!BD$446:BD$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E35)=\"\", BD43, INDEX('TAB input'!BE$446:BE$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E35)=\"\", BE43, INDEX('TAB input'!BF$446:BF$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E35)=\"\", BF43, INDEX('TAB input'!BG$446:BG$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E35)=\"\", BG43, INDEX('TAB input'!BH$446:BH$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E35)=\"\", BH43, INDEX('TAB input'!BI$446:BI$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E35)=\"\", BI43, INDEX('TAB input'!BJ$446:BJ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E35)=\"\", BJ43, INDEX('TAB input'!BK$446:BK$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E35)=\"\", BK43, INDEX('TAB input'!BL$446:BL$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E35)=\"\", BL43, INDEX('TAB input'!BM$446:BM$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E35)=\"\", BM43, INDEX('TAB input'!BN$446:BN$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E35)=\"\", BN43, INDEX('TAB input'!BO$446:BO$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E35)=\"\", BO43, INDEX('TAB input'!BP$446:BP$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E35)=\"\", BP43, INDEX('TAB input'!BQ$446:BQ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E35)=\"\", BQ43, INDEX('TAB input'!BR$446:BR$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E35)=\"\", BR43, INDEX('TAB input'!BS$446:BS$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E35)=\"\", BS43, INDEX('TAB input'!BT$446:BT$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E35)=\"\", BT43, INDEX('TAB input'!BU$446:BU$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E35)=\"\", BU43, INDEX('TAB input'!BV$446:BV$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E35)=\"\", BV43, INDEX('TAB input'!BW$446:BW$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E35)=\"\", BW43, INDEX('TAB input'!BX$446:BX$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E35)=\"\", BX43, INDEX('TAB input'!BY$446:BY$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E35)=\"\", BY43, INDEX('TAB input'!BZ$446:BZ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E35)=\"\", BZ43, INDEX('TAB input'!CA$446:CA$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E35)=\"\", CA43, INDEX('TAB input'!CB$446:CB$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E35)=\"\", CB43, INDEX('TAB input'!CC$446:CC$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E35)=\"\", CC43, INDEX('TAB input'!CD$446:CD$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E35)=\"\", CD43, INDEX('TAB input'!CE$446:CE$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E35)=\"\", CE43, INDEX('TAB input'!CF$446:CF$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E35)=\"\", CF43, INDEX('TAB input'!CG$446:CG$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E35)=\"\", CG43, INDEX('TAB input'!CH$446:CH$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E35)=\"\", CH43, INDEX('TAB input'!CI$446:CI$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E35)=\"\", CI43, INDEX('TAB input'!CJ$446:CJ$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E35)=\"\", CJ43, INDEX('TAB input'!CK$446:CK$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E35)=\"\", CK43, INDEX('TAB input'!CL$446:CL$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E35)=\"\", CL43, INDEX('TAB input'!CM$446:CM$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E35)=\"\", CM43, INDEX('TAB input'!CN$446:CN$495, $E35))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E35)=\"\", CN43, INDEX('TAB input'!CO$446:CO$495, $E35))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,{"$f":"ROUNDUP(E46, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>H$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:G46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>G$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:G46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:G46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>I$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:H46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>H$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:H46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:H46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>J$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:I46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>I$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:I46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:I46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>K$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:J46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>J$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:J46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:J46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>L$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:K46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>K$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:K46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:K46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>M$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:L46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>L$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:L46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:L46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>N$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:M46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>M$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:M46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:M46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>O$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:N46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>N$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:N46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:N46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>P$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:O46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>O$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:O46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:O46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>Q$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:P46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>P$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:P46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:P46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>R$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Q46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>Q$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:Q46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Q46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>S$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:R46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>R$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:R46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:R46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>T$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:S46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>S$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:S46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:S46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>U$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:T46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>T$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:T46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:T46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>V$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:U46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>U$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:U46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:U46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>W$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:V46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>V$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:V46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:V46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>X$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:W46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>W$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:W46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:W46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>Y$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:X46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>X$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:X46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:X46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>Z$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Y46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>Y$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:Y46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Y46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AA$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Z46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>Z$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:Z46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:Z46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AB$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AA46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AA$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AA46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AA46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AC$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AB46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AB$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AB46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AB46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AD$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AC46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AC$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AC46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AC46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AE$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AD46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AD$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AD46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AD46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AF$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AE46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AE$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AE46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AE46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AG$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AF46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AF$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AF46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AF46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AH$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AG46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AG$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AG46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AG46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AI$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AH46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AH$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AH46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AH46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AJ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AI46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AI$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AI46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AI46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AK$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AJ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AJ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AJ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AJ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AL$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AK46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AK$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AK46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AK46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AM$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AL46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AL$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AL46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AL46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AN$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AM46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AM$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AM46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AM46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AO$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AN46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AN$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AN46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AN46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AP$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AO46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AO$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AO46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AO46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AQ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AP46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AP$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AP46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AP46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AR$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AQ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AQ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AQ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AQ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AS$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AR46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AR$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AR46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AR46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AT$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AS46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AS$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AS46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AS46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AU$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AT46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AT$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AT46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AT46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AV$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AU46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AU$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AU46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AU46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AW$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AV46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AV$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AV46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AV46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AX$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AW46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AW$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AW46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AW46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AY$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AX46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AX$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AX46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AX46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>AZ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AY46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AY$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AY46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AY46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BA$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AZ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>AZ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:AZ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:AZ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BB$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BA46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BA$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BA46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BA46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BC$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BB46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BB$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BB46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BB46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BD$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BC46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BC$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BC46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BC46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BE$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BD46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BD$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BD46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BD46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BF$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BE46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BE$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BE46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BE46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BG$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BF46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BF$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BF46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BF46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BH$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BG46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BG$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BG46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BG46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BI$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BH46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BH$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BH46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BH46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BJ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BI46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BI$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BI46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BI46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BK$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BJ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BJ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BJ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BJ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BL$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BK46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BK$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BK46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BK46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BM$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BL46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BL$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BL46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BL46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BN$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BM46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BM$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BM46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BM46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BO$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BN46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BN$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BN46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BN46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BP$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BO46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BO$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BO46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BO46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BQ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BP46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BP$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BP46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BP46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BR$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BQ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BQ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BQ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BQ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BS$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BR46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BR$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BR46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BR46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BT$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BS46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BS$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BS46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BS46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BU$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BT46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BT$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BT46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BT46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BV$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BU46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BU$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BU46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BU46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BW$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BV46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BV$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BV46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BV46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BX$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BW46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BW$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BW46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BW46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BY$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BX46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BX$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BX46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BX46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>BZ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BY46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BY$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BY46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BY46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CA$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BZ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>BZ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:BZ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:BZ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CB$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CA46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CA$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CA46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CA46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CC$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CB46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CB$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CB46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CB46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CD$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CC46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CC$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CC46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CC46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CE$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CD46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CD$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CD46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CD46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CF$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CE46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CE$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CE46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CE46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CG$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CF46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CF$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CF46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CF46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CH$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CG46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CG$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CG46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CG46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CI$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CH46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CH$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CH46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CH46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CJ$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CI46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CI$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CI46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CI46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CK$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CJ46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CJ$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CJ46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CJ46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CL$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CK46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CK$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CK46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CK46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CM$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CL46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CL$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CL46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CL46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CN$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CM46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CM$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CM46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CM46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G36, -$D46, $D46)=\"n/a\",0,IF(OFFSET($G43, -$D46, $D46)=\"SL\",\nIF(OFFSET($G36,-$D46,$D46)+$E46>CO$5,IFERROR((OFFSET($G35,-$D46,$D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CN46)),\nIF(OFFSET($G36,-$D46,$D46)+$E46>CN$5,IFERROR(((OFFSET($G35,-$D46,$D46)-SUM($G46:CN46))*OFFSET($G42, -$D46, $D46)/(OFFSET($G36,-$D46,$D46))),0),OFFSET($G35,-$D46,$D46)-SUM($G46:CN46)))*IF(OFFSET($G36,-$D46,$D46)+$E46-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"D46+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D47)","v":"Depreciation of net capex 2013"},null,null,{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>I$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:H47))*IF(OFFSET($G37,-$D47,$D47)+$E47-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>H$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:H47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:H47))*IF(OFFSET($G38,-$D47,$D47)+$E47-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>J$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:I47))*IF(OFFSET($G37,-$D47,$D47)+$E47-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>I$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:I47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:I47))*IF(OFFSET($G38,-$D47,$D47)+$E47-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>K$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:J47))*IF(OFFSET($G37,-$D47,$D47)+$E47-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>J$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:J47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:J47))*IF(OFFSET($G38,-$D47,$D47)+$E47-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>L$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:K47))*IF(OFFSET($G37,-$D47,$D47)+$E47-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>K$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:K47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:K47))*IF(OFFSET($G38,-$D47,$D47)+$E47-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>M$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:L47))*IF(OFFSET($G37,-$D47,$D47)+$E47-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>L$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:L47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:L47))*IF(OFFSET($G38,-$D47,$D47)+$E47-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>N$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:M47))*IF(OFFSET($G37,-$D47,$D47)+$E47-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>M$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:M47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:M47))*IF(OFFSET($G38,-$D47,$D47)+$E47-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>O$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:N47))*IF(OFFSET($G37,-$D47,$D47)+$E47-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>N$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:N47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:N47))*IF(OFFSET($G38,-$D47,$D47)+$E47-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>P$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:O47))*IF(OFFSET($G37,-$D47,$D47)+$E47-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>O$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:O47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:O47))*IF(OFFSET($G38,-$D47,$D47)+$E47-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>Q$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:P47))*IF(OFFSET($G37,-$D47,$D47)+$E47-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>P$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:P47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:P47))*IF(OFFSET($G38,-$D47,$D47)+$E47-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>R$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Q47))*IF(OFFSET($G37,-$D47,$D47)+$E47-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>Q$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:Q47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Q47))*IF(OFFSET($G38,-$D47,$D47)+$E47-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>S$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:R47))*IF(OFFSET($G37,-$D47,$D47)+$E47-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>R$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:R47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:R47))*IF(OFFSET($G38,-$D47,$D47)+$E47-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>T$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:S47))*IF(OFFSET($G37,-$D47,$D47)+$E47-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>S$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:S47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:S47))*IF(OFFSET($G38,-$D47,$D47)+$E47-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>U$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:T47))*IF(OFFSET($G37,-$D47,$D47)+$E47-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>T$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:T47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:T47))*IF(OFFSET($G38,-$D47,$D47)+$E47-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>V$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:U47))*IF(OFFSET($G37,-$D47,$D47)+$E47-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>U$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:U47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:U47))*IF(OFFSET($G38,-$D47,$D47)+$E47-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>W$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:V47))*IF(OFFSET($G37,-$D47,$D47)+$E47-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>V$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:V47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:V47))*IF(OFFSET($G38,-$D47,$D47)+$E47-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>X$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:W47))*IF(OFFSET($G37,-$D47,$D47)+$E47-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>W$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:W47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:W47))*IF(OFFSET($G38,-$D47,$D47)+$E47-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>Y$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:X47))*IF(OFFSET($G37,-$D47,$D47)+$E47-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>X$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:X47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:X47))*IF(OFFSET($G38,-$D47,$D47)+$E47-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>Z$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Y47))*IF(OFFSET($G37,-$D47,$D47)+$E47-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>Y$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:Y47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Y47))*IF(OFFSET($G38,-$D47,$D47)+$E47-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AA$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Z47))*IF(OFFSET($G37,-$D47,$D47)+$E47-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>Z$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:Z47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:Z47))*IF(OFFSET($G38,-$D47,$D47)+$E47-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AB$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AA47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AA$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AA47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AA47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AC$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AB47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AB$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AB47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AB47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AD$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AC47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AC$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AC47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AC47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AE$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AD47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AD$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AD47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AD47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AF$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AE47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AE$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AE47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AE47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AG$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AF47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AF$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AF47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AF47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AH$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AG47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AG$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AG47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AG47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AI$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AH47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AH$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AH47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AH47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AJ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AI47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AI$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AI47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AI47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AK$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AJ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AJ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AJ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AJ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AL$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AK47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AK$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AK47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AK47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AM$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AL47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AL$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AL47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AL47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AN$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AM47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AM$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AM47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AM47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AO$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AN47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AN$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AN47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AN47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AP$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AO47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AO$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AO47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AO47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AQ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AP47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AP$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AP47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AP47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AR$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AQ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AQ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AQ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AQ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AS$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AR47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AR$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AR47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AR47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AT$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AS47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AS$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AS47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AS47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AU$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AT47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AT$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AT47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AT47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AV$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AU47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AU$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AU47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AU47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AW$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AV47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AV$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AV47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AV47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AX$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AW47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AW$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AW47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AW47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AY$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AX47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AX$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AX47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AX47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>AZ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AY47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AY$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AY47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AY47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BA$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AZ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>AZ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:AZ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:AZ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BB$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BA47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BA$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BA47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BA47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BC$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BB47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BB$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BB47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BB47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BD$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BC47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BC$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BC47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BC47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BE$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BD47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BD$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BD47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BD47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BF$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BE47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BE$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BE47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BE47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BG$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BF47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BF$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BF47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BF47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BH$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BG47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BG$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BG47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BG47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BI$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BH47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BH$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BH47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BH47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BJ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BI47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BI$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BI47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BI47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BK$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BJ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BJ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BJ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BJ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BL$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BK47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BK$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BK47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BK47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BM$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BL47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BL$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BL47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BL47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BN$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BM47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BM$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BM47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BM47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BO$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BN47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BN$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BN47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BN47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BP$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BO47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BO$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BO47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BO47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BQ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BP47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BP$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BP47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BP47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BR$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BQ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BQ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BQ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BQ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BS$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BR47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BR$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BR47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BR47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BT$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BS47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BS$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BS47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BS47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BU$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BT47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BT$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BT47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BT47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BV$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BU47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BU$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BU47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BU47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BW$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BV47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BV$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BV47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BV47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BX$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BW47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BW$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BW47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BW47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BY$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BX47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BX$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BX47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BX47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>BZ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BY47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BY$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BY47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BY47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CA$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BZ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>BZ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:BZ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:BZ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CB$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CA47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CA$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CA47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CA47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CC$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CB47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CB$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CB47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CB47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CD$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CC47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CC$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CC47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CC47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CE$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CD47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CD$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CD47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CD47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CF$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CE47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CE$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CE47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CE47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CG$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CF47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CF$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CF47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CF47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CH$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CG47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CG$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CG47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CG47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CI$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CH47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CH$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CH47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CH47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CJ$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CI47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CI$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CI47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CI47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CK$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CJ47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CJ$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CJ47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CJ47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CL$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CK47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CK$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CK47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CK47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CM$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CL47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CL$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CL47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CL47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CN$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CM47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CM$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CM47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CM47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G37, -$D47, $D47)=\"n/a\",0,IF(OFFSET($G44, -$D47, $D47)=\"SL\",\nIF(OFFSET($G37,-$D47,$D47)+$E47>CO$5,IFERROR((OFFSET($G36,-$D47,$D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CN47))*IF(OFFSET($G37,-$D47,$D47)+$E47-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G38,-$D47,$D47)+$E47>CN$5,IFERROR(((OFFSET($G36,-$D47,$D47)-SUM($G47:CN47))*OFFSET($G43, -$D47, $D47)/(OFFSET($G37,-$D47,$D47))),0),OFFSET($G36,-$D47,$D47)-SUM($G47:CN47))*IF(OFFSET($G38,-$D47,$D47)+$E47-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D48)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>J$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:I48))*IF(OFFSET($G38,-$D48,$D48)+$E48-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>I$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:I48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:I48))*IF(OFFSET($G39,-$D48,$D48)+$E48-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>K$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:J48))*IF(OFFSET($G38,-$D48,$D48)+$E48-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>J$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:J48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:J48))*IF(OFFSET($G39,-$D48,$D48)+$E48-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>L$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:K48))*IF(OFFSET($G38,-$D48,$D48)+$E48-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>K$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:K48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:K48))*IF(OFFSET($G39,-$D48,$D48)+$E48-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>M$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:L48))*IF(OFFSET($G38,-$D48,$D48)+$E48-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>L$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:L48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:L48))*IF(OFFSET($G39,-$D48,$D48)+$E48-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>N$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:M48))*IF(OFFSET($G38,-$D48,$D48)+$E48-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>M$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:M48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:M48))*IF(OFFSET($G39,-$D48,$D48)+$E48-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>O$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:N48))*IF(OFFSET($G38,-$D48,$D48)+$E48-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>N$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:N48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:N48))*IF(OFFSET($G39,-$D48,$D48)+$E48-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>P$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:O48))*IF(OFFSET($G38,-$D48,$D48)+$E48-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>O$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:O48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:O48))*IF(OFFSET($G39,-$D48,$D48)+$E48-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>Q$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:P48))*IF(OFFSET($G38,-$D48,$D48)+$E48-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>P$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:P48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:P48))*IF(OFFSET($G39,-$D48,$D48)+$E48-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>R$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Q48))*IF(OFFSET($G38,-$D48,$D48)+$E48-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>Q$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:Q48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Q48))*IF(OFFSET($G39,-$D48,$D48)+$E48-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>S$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:R48))*IF(OFFSET($G38,-$D48,$D48)+$E48-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>R$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:R48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:R48))*IF(OFFSET($G39,-$D48,$D48)+$E48-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>T$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:S48))*IF(OFFSET($G38,-$D48,$D48)+$E48-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>S$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:S48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:S48))*IF(OFFSET($G39,-$D48,$D48)+$E48-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>U$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:T48))*IF(OFFSET($G38,-$D48,$D48)+$E48-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>T$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:T48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:T48))*IF(OFFSET($G39,-$D48,$D48)+$E48-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>V$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:U48))*IF(OFFSET($G38,-$D48,$D48)+$E48-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>U$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:U48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:U48))*IF(OFFSET($G39,-$D48,$D48)+$E48-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>W$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:V48))*IF(OFFSET($G38,-$D48,$D48)+$E48-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>V$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:V48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:V48))*IF(OFFSET($G39,-$D48,$D48)+$E48-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>X$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:W48))*IF(OFFSET($G38,-$D48,$D48)+$E48-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>W$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:W48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:W48))*IF(OFFSET($G39,-$D48,$D48)+$E48-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>Y$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:X48))*IF(OFFSET($G38,-$D48,$D48)+$E48-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>X$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:X48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:X48))*IF(OFFSET($G39,-$D48,$D48)+$E48-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>Z$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Y48))*IF(OFFSET($G38,-$D48,$D48)+$E48-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>Y$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:Y48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Y48))*IF(OFFSET($G39,-$D48,$D48)+$E48-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AA$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Z48))*IF(OFFSET($G38,-$D48,$D48)+$E48-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>Z$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:Z48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:Z48))*IF(OFFSET($G39,-$D48,$D48)+$E48-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AB$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AA48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AA$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AA48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AA48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AC$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AB48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AB$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AB48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AB48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AD$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AC48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AC$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AC48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AC48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AE$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AD48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AD$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AD48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AD48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AF$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AE48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AE$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AE48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AE48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AG$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AF48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AF$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AF48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AF48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AH$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AG48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AG$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AG48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AG48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AI$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AH48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AH$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AH48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AH48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AJ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AI48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AI$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AI48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AI48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AK$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AJ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AJ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AJ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AJ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AL$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AK48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AK$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AK48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AK48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AM$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AL48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AL$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AL48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AL48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AN$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AM48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AM$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AM48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AM48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AO$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AN48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AN$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AN48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AN48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AP$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AO48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AO$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AO48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AO48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AQ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AP48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AP$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AP48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AP48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AR$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AQ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AQ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AQ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AQ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AS$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AR48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AR$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AR48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AR48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AT$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AS48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AS$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AS48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AS48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AU$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AT48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AT$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AT48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AT48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AV$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AU48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AU$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AU48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AU48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AW$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AV48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AV$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AV48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AV48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AX$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AW48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AW$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AW48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AW48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AY$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AX48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AX$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AX48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AX48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>AZ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AY48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AY$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AY48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AY48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BA$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AZ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>AZ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:AZ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:AZ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BB$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BA48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BA$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BA48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BA48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BC$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BB48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BB$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BB48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BB48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BD$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BC48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BC$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BC48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BC48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BE$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BD48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BD$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BD48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BD48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BF$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BE48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BE$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BE48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BE48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BG$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BF48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BF$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BF48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BF48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BH$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BG48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BG$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BG48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BG48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BI$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BH48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BH$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BH48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BH48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BJ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BI48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BI$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BI48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BI48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BK$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BJ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BJ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BJ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BJ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BL$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BK48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BK$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BK48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BK48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BM$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BL48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BL$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BL48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BL48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BN$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BM48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BM$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BM48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BM48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BO$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BN48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BN$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BN48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BN48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BP$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BO48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BO$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BO48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BO48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BQ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BP48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BP$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BP48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BP48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BR$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BQ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BQ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BQ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BQ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BS$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BR48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BR$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BR48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BR48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BT$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BS48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BS$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BS48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BS48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BU$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BT48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BT$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BT48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BT48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BV$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BU48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BU$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BU48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BU48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BW$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BV48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BV$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BV48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BV48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BX$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BW48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BW$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BW48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BW48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BY$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BX48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BX$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BX48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BX48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>BZ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BY48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BY$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BY48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BY48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CA$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BZ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>BZ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:BZ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:BZ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CB$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CA48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CA$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CA48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CA48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CC$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CB48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CB$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CB48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CB48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CD$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CC48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CC$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CC48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CC48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CE$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CD48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CD$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CD48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CD48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CF$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CE48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CE$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CE48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CE48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CG$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CF48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CF$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CF48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CF48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CH$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CG48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CG$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CG48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CG48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CI$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CH48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CH$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CH48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CH48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CJ$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CI48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CI$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CI48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CI48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CK$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CJ48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CJ$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CJ48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CJ48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CL$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CK48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CK$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CK48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CK48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CM$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CL48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CL$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CL48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CL48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CN$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CM48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CM$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CM48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CM48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G38, -$D48, $D48)=\"n/a\",0,IF(OFFSET($G45, -$D48, $D48)=\"SL\",\nIF(OFFSET($G38,-$D48,$D48)+$E48>CO$5,IFERROR((OFFSET($G37,-$D48,$D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CN48))*IF(OFFSET($G38,-$D48,$D48)+$E48-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G39,-$D48,$D48)+$E48>CN$5,IFERROR(((OFFSET($G37,-$D48,$D48)-SUM($G48:CN48))*OFFSET($G44, -$D48, $D48)/(OFFSET($G38,-$D48,$D48))),0),OFFSET($G37,-$D48,$D48)-SUM($G48:CN48))*IF(OFFSET($G39,-$D48,$D48)+$E48-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D49)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>K$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:J49))*IF(OFFSET($G39,-$D49,$D49)+$E49-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>J$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:J49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:J49))*IF(OFFSET($G40,-$D49,$D49)+$E49-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>L$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:K49))*IF(OFFSET($G39,-$D49,$D49)+$E49-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>K$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:K49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:K49))*IF(OFFSET($G40,-$D49,$D49)+$E49-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>M$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:L49))*IF(OFFSET($G39,-$D49,$D49)+$E49-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>L$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:L49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:L49))*IF(OFFSET($G40,-$D49,$D49)+$E49-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>N$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:M49))*IF(OFFSET($G39,-$D49,$D49)+$E49-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>M$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:M49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:M49))*IF(OFFSET($G40,-$D49,$D49)+$E49-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>O$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:N49))*IF(OFFSET($G39,-$D49,$D49)+$E49-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>N$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:N49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:N49))*IF(OFFSET($G40,-$D49,$D49)+$E49-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>P$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:O49))*IF(OFFSET($G39,-$D49,$D49)+$E49-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>O$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:O49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:O49))*IF(OFFSET($G40,-$D49,$D49)+$E49-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>Q$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:P49))*IF(OFFSET($G39,-$D49,$D49)+$E49-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>P$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:P49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:P49))*IF(OFFSET($G40,-$D49,$D49)+$E49-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>R$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Q49))*IF(OFFSET($G39,-$D49,$D49)+$E49-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>Q$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:Q49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Q49))*IF(OFFSET($G40,-$D49,$D49)+$E49-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>S$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:R49))*IF(OFFSET($G39,-$D49,$D49)+$E49-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>R$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:R49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:R49))*IF(OFFSET($G40,-$D49,$D49)+$E49-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>T$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:S49))*IF(OFFSET($G39,-$D49,$D49)+$E49-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>S$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:S49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:S49))*IF(OFFSET($G40,-$D49,$D49)+$E49-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>U$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:T49))*IF(OFFSET($G39,-$D49,$D49)+$E49-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>T$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:T49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:T49))*IF(OFFSET($G40,-$D49,$D49)+$E49-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>V$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:U49))*IF(OFFSET($G39,-$D49,$D49)+$E49-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>U$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:U49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:U49))*IF(OFFSET($G40,-$D49,$D49)+$E49-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>W$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:V49))*IF(OFFSET($G39,-$D49,$D49)+$E49-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>V$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:V49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:V49))*IF(OFFSET($G40,-$D49,$D49)+$E49-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>X$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:W49))*IF(OFFSET($G39,-$D49,$D49)+$E49-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>W$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:W49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:W49))*IF(OFFSET($G40,-$D49,$D49)+$E49-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>Y$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:X49))*IF(OFFSET($G39,-$D49,$D49)+$E49-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>X$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:X49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:X49))*IF(OFFSET($G40,-$D49,$D49)+$E49-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>Z$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Y49))*IF(OFFSET($G39,-$D49,$D49)+$E49-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>Y$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:Y49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Y49))*IF(OFFSET($G40,-$D49,$D49)+$E49-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AA$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Z49))*IF(OFFSET($G39,-$D49,$D49)+$E49-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>Z$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:Z49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:Z49))*IF(OFFSET($G40,-$D49,$D49)+$E49-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AB$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AA49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AA$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AA49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AA49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AC$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AB49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AB$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AB49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AB49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AD$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AC49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AC$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AC49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AC49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AE$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AD49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AD$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AD49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AD49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AF$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AE49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AE$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AE49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AE49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AG$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AF49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AF$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AF49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AF49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AH$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AG49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AG$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AG49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AG49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AI$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AH49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AH$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AH49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AH49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AJ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AI49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AI$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AI49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AI49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AK$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AJ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AJ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AJ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AJ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AL$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AK49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AK$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AK49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AK49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AM$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AL49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AL$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AL49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AL49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AN$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AM49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AM$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AM49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AM49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AO$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AN49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AN$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AN49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AN49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AP$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AO49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AO$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AO49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AO49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AQ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AP49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AP$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AP49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AP49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AR$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AQ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AQ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AQ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AQ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AS$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AR49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AR$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AR49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AR49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AT$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AS49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AS$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AS49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AS49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AU$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AT49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AT$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AT49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AT49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AV$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AU49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AU$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AU49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AU49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AW$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AV49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AV$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AV49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AV49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AX$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AW49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AW$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AW49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AW49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AY$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AX49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AX$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AX49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AX49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>AZ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AY49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AY$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AY49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AY49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BA$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AZ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>AZ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:AZ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:AZ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BB$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BA49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BA$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BA49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BA49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BC$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BB49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BB$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BB49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BB49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BD$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BC49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BC$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BC49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BC49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BE$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BD49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BD$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BD49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BD49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BF$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BE49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BE$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BE49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BE49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BG$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BF49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BF$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BF49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BF49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BH$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BG49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BG$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BG49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BG49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BI$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BH49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BH$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BH49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BH49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BJ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BI49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BI$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BI49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BI49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BK$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BJ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BJ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BJ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BJ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BL$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BK49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BK$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BK49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BK49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BM$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BL49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BL$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BL49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BL49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BN$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BM49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BM$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BM49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BM49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BO$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BN49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BN$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BN49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BN49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BP$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BO49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BO$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BO49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BO49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BQ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BP49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BP$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BP49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BP49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BR$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BQ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BQ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BQ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BQ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BS$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BR49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BR$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BR49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BR49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BT$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BS49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BS$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BS49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BS49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BU$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BT49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BT$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BT49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BT49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BV$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BU49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BU$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BU49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BU49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BW$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BV49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BV$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BV49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BV49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BX$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BW49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BW$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BW49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BW49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BY$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BX49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BX$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BX49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BX49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>BZ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BY49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BY$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BY49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BY49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CA$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BZ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>BZ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:BZ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:BZ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CB$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CA49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CA$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CA49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CA49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CC$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CB49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CB$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CB49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CB49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CD$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CC49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CC$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CC49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CC49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CE$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CD49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CD$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CD49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CD49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CF$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CE49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CE$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CE49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CE49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CG$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CF49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CF$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CF49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CF49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CH$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CG49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CG$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CG49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CG49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CI$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CH49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CH$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CH49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CH49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CJ$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CI49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CI$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CI49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CI49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CK$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CJ49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CJ$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CJ49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CJ49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CL$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CK49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CK$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CK49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CK49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CM$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CL49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CL$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CL49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CL49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CN$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CM49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CM$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CM49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CM49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G39, -$D49, $D49)=\"n/a\",0,IF(OFFSET($G46, -$D49, $D49)=\"SL\",\nIF(OFFSET($G39,-$D49,$D49)+$E49>CO$5,IFERROR((OFFSET($G38,-$D49,$D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CN49))*IF(OFFSET($G39,-$D49,$D49)+$E49-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G40,-$D49,$D49)+$E49>CN$5,IFERROR(((OFFSET($G38,-$D49,$D49)-SUM($G49:CN49))*OFFSET($G45, -$D49, $D49)/(OFFSET($G39,-$D49,$D49))),0),OFFSET($G38,-$D49,$D49)-SUM($G49:CN49))*IF(OFFSET($G40,-$D49,$D49)+$E49-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D50)","v":"Depreciation of net capex 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>L$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:K50))*IF(OFFSET($G40,-$D50,$D50)+$E50-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>K$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:K50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:K50))*IF(OFFSET($G41,-$D50,$D50)+$E50-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>M$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:L50))*IF(OFFSET($G40,-$D50,$D50)+$E50-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>L$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:L50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:L50))*IF(OFFSET($G41,-$D50,$D50)+$E50-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>N$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:M50))*IF(OFFSET($G40,-$D50,$D50)+$E50-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>M$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:M50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:M50))*IF(OFFSET($G41,-$D50,$D50)+$E50-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>O$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:N50))*IF(OFFSET($G40,-$D50,$D50)+$E50-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>N$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:N50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:N50))*IF(OFFSET($G41,-$D50,$D50)+$E50-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>P$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:O50))*IF(OFFSET($G40,-$D50,$D50)+$E50-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>O$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:O50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:O50))*IF(OFFSET($G41,-$D50,$D50)+$E50-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>Q$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:P50))*IF(OFFSET($G40,-$D50,$D50)+$E50-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>P$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:P50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:P50))*IF(OFFSET($G41,-$D50,$D50)+$E50-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>R$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Q50))*IF(OFFSET($G40,-$D50,$D50)+$E50-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>Q$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:Q50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Q50))*IF(OFFSET($G41,-$D50,$D50)+$E50-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>S$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:R50))*IF(OFFSET($G40,-$D50,$D50)+$E50-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>R$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:R50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:R50))*IF(OFFSET($G41,-$D50,$D50)+$E50-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>T$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:S50))*IF(OFFSET($G40,-$D50,$D50)+$E50-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>S$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:S50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:S50))*IF(OFFSET($G41,-$D50,$D50)+$E50-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>U$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:T50))*IF(OFFSET($G40,-$D50,$D50)+$E50-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>T$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:T50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:T50))*IF(OFFSET($G41,-$D50,$D50)+$E50-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>V$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:U50))*IF(OFFSET($G40,-$D50,$D50)+$E50-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>U$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:U50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:U50))*IF(OFFSET($G41,-$D50,$D50)+$E50-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>W$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:V50))*IF(OFFSET($G40,-$D50,$D50)+$E50-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>V$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:V50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:V50))*IF(OFFSET($G41,-$D50,$D50)+$E50-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>X$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:W50))*IF(OFFSET($G40,-$D50,$D50)+$E50-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>W$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:W50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:W50))*IF(OFFSET($G41,-$D50,$D50)+$E50-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>Y$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:X50))*IF(OFFSET($G40,-$D50,$D50)+$E50-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>X$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:X50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:X50))*IF(OFFSET($G41,-$D50,$D50)+$E50-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>Z$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Y50))*IF(OFFSET($G40,-$D50,$D50)+$E50-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>Y$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:Y50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Y50))*IF(OFFSET($G41,-$D50,$D50)+$E50-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AA$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Z50))*IF(OFFSET($G40,-$D50,$D50)+$E50-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>Z$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:Z50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:Z50))*IF(OFFSET($G41,-$D50,$D50)+$E50-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AB$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AA50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AA$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AA50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AA50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AC$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AB50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AB$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AB50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AB50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AD$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AC50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AC$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AC50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AC50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AE$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AD50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AD$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AD50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AD50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AF$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AE50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AE$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AE50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AE50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AG$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AF50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AF$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AF50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AF50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AH$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AG50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AG$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AG50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AG50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AI$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AH50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AH$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AH50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AH50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AJ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AI50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AI$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AI50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AI50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AK$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AJ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AJ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AJ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AJ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AL$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AK50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AK$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AK50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AK50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AM$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AL50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AL$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AL50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AL50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AN$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AM50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AM$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AM50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AM50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AO$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AN50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AN$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AN50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AN50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AP$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AO50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AO$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AO50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AO50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AQ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AP50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AP$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AP50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AP50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AR$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AQ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AQ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AQ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AQ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AS$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AR50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AR$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AR50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AR50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AT$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AS50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AS$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AS50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AS50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AU$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AT50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AT$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AT50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AT50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AV$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AU50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AU$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AU50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AU50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AW$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AV50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AV$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AV50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AV50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AX$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AW50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AW$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AW50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AW50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AY$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AX50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AX$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AX50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AX50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>AZ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AY50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AY$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AY50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AY50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BA$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AZ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>AZ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:AZ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:AZ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BB$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BA50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BA$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BA50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BA50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BC$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BB50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BB$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BB50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BB50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BD$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BC50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BC$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BC50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BC50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BE$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BD50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BD$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BD50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BD50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BF$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BE50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BE$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BE50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BE50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BG$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BF50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BF$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BF50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BF50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BH$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BG50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BG$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BG50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BG50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BI$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BH50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BH$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BH50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BH50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BJ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BI50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BI$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BI50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BI50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BK$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BJ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BJ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BJ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BJ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BL$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BK50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BK$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BK50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BK50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BM$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BL50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BL$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BL50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BL50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BN$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BM50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BM$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BM50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BM50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BO$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BN50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BN$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BN50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BN50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BP$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BO50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BO$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BO50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BO50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BQ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BP50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BP$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BP50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BP50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BR$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BQ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BQ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BQ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BQ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BS$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BR50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BR$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BR50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BR50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BT$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BS50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BS$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BS50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BS50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BU$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BT50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BT$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BT50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BT50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BV$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BU50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BU$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BU50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BU50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BW$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BV50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BV$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BV50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BV50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BX$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BW50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BW$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BW50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BW50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BY$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BX50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BX$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BX50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BX50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>BZ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BY50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BY$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BY50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BY50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CA$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BZ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>BZ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:BZ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:BZ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CB$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CA50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CA$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CA50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CA50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CC$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CB50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CB$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CB50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CB50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CD$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CC50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CC$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CC50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CC50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CE$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CD50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CD$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CD50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CD50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CF$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CE50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CE$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CE50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CE50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CG$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CF50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CF$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CF50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CF50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CH$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CG50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CG$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CG50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CG50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CI$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CH50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CH$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CH50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CH50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CJ$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CI50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CI$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CI50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CI50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CK$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CJ50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CJ$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CJ50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CJ50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CL$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CK50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CK$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CK50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CK50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CM$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CL50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CL$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CL50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CL50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CN$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CM50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CM$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CM50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CM50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D50, $D50)=\"n/a\",0,IF(OFFSET($G47, -$D50, $D50)=\"SL\",\nIF(OFFSET($G40,-$D50,$D50)+$E50>CO$5,IFERROR((OFFSET($G39,-$D50,$D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CN50))*IF(OFFSET($G40,-$D50,$D50)+$E50-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G41,-$D50,$D50)+$E50>CN$5,IFERROR(((OFFSET($G39,-$D50,$D50)-SUM($G50:CN50))*OFFSET($G46, -$D50, $D50)/(OFFSET($G40,-$D50,$D50))),0),OFFSET($G39,-$D50,$D50)-SUM($G50:CN50))*IF(OFFSET($G41,-$D50,$D50)+$E50-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D51)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>M$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:L51))*IF(OFFSET($G41,-$D51,$D51)+$E51-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>L$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:L51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:L51))*IF(OFFSET($G42,-$D51,$D51)+$E51-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>N$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:M51))*IF(OFFSET($G41,-$D51,$D51)+$E51-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>M$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:M51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:M51))*IF(OFFSET($G42,-$D51,$D51)+$E51-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>O$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:N51))*IF(OFFSET($G41,-$D51,$D51)+$E51-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>N$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:N51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:N51))*IF(OFFSET($G42,-$D51,$D51)+$E51-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>P$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:O51))*IF(OFFSET($G41,-$D51,$D51)+$E51-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>O$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:O51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:O51))*IF(OFFSET($G42,-$D51,$D51)+$E51-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>Q$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:P51))*IF(OFFSET($G41,-$D51,$D51)+$E51-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>P$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:P51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:P51))*IF(OFFSET($G42,-$D51,$D51)+$E51-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>R$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Q51))*IF(OFFSET($G41,-$D51,$D51)+$E51-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>Q$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:Q51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Q51))*IF(OFFSET($G42,-$D51,$D51)+$E51-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>S$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:R51))*IF(OFFSET($G41,-$D51,$D51)+$E51-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>R$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:R51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:R51))*IF(OFFSET($G42,-$D51,$D51)+$E51-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>T$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:S51))*IF(OFFSET($G41,-$D51,$D51)+$E51-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>S$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:S51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:S51))*IF(OFFSET($G42,-$D51,$D51)+$E51-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>U$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:T51))*IF(OFFSET($G41,-$D51,$D51)+$E51-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>T$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:T51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:T51))*IF(OFFSET($G42,-$D51,$D51)+$E51-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>V$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:U51))*IF(OFFSET($G41,-$D51,$D51)+$E51-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>U$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:U51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:U51))*IF(OFFSET($G42,-$D51,$D51)+$E51-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>W$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:V51))*IF(OFFSET($G41,-$D51,$D51)+$E51-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>V$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:V51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:V51))*IF(OFFSET($G42,-$D51,$D51)+$E51-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>X$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:W51))*IF(OFFSET($G41,-$D51,$D51)+$E51-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>W$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:W51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:W51))*IF(OFFSET($G42,-$D51,$D51)+$E51-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>Y$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:X51))*IF(OFFSET($G41,-$D51,$D51)+$E51-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>X$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:X51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:X51))*IF(OFFSET($G42,-$D51,$D51)+$E51-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>Z$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Y51))*IF(OFFSET($G41,-$D51,$D51)+$E51-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>Y$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:Y51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Y51))*IF(OFFSET($G42,-$D51,$D51)+$E51-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AA$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Z51))*IF(OFFSET($G41,-$D51,$D51)+$E51-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>Z$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:Z51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:Z51))*IF(OFFSET($G42,-$D51,$D51)+$E51-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AB$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AA51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AA$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AA51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AA51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AC$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AB51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AB$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AB51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AB51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AD$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AC51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AC$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AC51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AC51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AE$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AD51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AD$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AD51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AD51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AF$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AE51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AE$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AE51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AE51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AG$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AF51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AF$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AF51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AF51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AH$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AG51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AG$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AG51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AG51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AI$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AH51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AH$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AH51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AH51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AJ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AI51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AI$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AI51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AI51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AK$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AJ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AJ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AJ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AJ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AL$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AK51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AK$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AK51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AK51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AM$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AL51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AL$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AL51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AL51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AN$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AM51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AM$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AM51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AM51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AO$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AN51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AN$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AN51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AN51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AP$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AO51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AO$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AO51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AO51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AQ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AP51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AP$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AP51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AP51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AR$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AQ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AQ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AQ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AQ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AS$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AR51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AR$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AR51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AR51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AT$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AS51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AS$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AS51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AS51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AU$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AT51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AT$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AT51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AT51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AV$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AU51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AU$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AU51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AU51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AW$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AV51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AV$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AV51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AV51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AX$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AW51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AW$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AW51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AW51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AY$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AX51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AX$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AX51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AX51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>AZ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AY51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AY$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AY51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AY51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BA$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AZ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>AZ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:AZ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:AZ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BB$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BA51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BA$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BA51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BA51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BC$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BB51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BB$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BB51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BB51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BD$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BC51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BC$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BC51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BC51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BE$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BD51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BD$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BD51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BD51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BF$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BE51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BE$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BE51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BE51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BG$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BF51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BF$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BF51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BF51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BH$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BG51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BG$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BG51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BG51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BI$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BH51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BH$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BH51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BH51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BJ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BI51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BI$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BI51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BI51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BK$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BJ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BJ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BJ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BJ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BL$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BK51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BK$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BK51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BK51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BM$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BL51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BL$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BL51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BL51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BN$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BM51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BM$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BM51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BM51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BO$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BN51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BN$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BN51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BN51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BP$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BO51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BO$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BO51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BO51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BQ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BP51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BP$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BP51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BP51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BR$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BQ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BQ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BQ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BQ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BS$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BR51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BR$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BR51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BR51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BT$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BS51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BS$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BS51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BS51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BU$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BT51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BT$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BT51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BT51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BV$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BU51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BU$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BU51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BU51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BW$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BV51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BV$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BV51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BV51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BX$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BW51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BW$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BW51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BW51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BY$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BX51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BX$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BX51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BX51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>BZ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BY51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BY$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BY51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BY51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CA$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BZ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>BZ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:BZ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:BZ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CB$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CA51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CA$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CA51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CA51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CC$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CB51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CB$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CB51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CB51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CD$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CC51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CC$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CC51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CC51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CE$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CD51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CD$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CD51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CD51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CF$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CE51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CE$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CE51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CE51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CG$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CF51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CF$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CF51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CF51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CH$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CG51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CG$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CG51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CG51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CI$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CH51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CH$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CH51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CH51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CJ$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CI51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CI$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CI51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CI51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CK$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CJ51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CJ$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CJ51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CJ51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CL$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CK51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CK$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CK51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CK51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CM$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CL51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CL$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CL51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CL51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CN$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CM51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CM$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CM51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CM51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D51, $D51)=\"n/a\",0,IF(OFFSET($G48, -$D51, $D51)=\"SL\",\nIF(OFFSET($G41,-$D51,$D51)+$E51>CO$5,IFERROR((OFFSET($G40,-$D51,$D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CN51))*IF(OFFSET($G41,-$D51,$D51)+$E51-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G42,-$D51,$D51)+$E51>CN$5,IFERROR(((OFFSET($G40,-$D51,$D51)-SUM($G51:CN51))*OFFSET($G47, -$D51, $D51)/(OFFSET($G41,-$D51,$D51))),0),OFFSET($G40,-$D51,$D51)-SUM($G51:CN51))*IF(OFFSET($G42,-$D51,$D51)+$E51-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D47)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>I$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:H54))*IF(OFFSET($G40, -$D46, $D47)+$E47-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>H$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:H54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:H54))*IF(OFFSET($G41, -$D46, $D47)+$E47-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>J$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:I54))*IF(OFFSET($G40, -$D46, $D47)+$E47-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>I$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:I54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:I54))*IF(OFFSET($G41, -$D46, $D47)+$E47-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>K$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:J54))*IF(OFFSET($G40, -$D46, $D47)+$E47-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>J$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:J54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:J54))*IF(OFFSET($G41, -$D46, $D47)+$E47-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>L$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:K54))*IF(OFFSET($G40, -$D46, $D47)+$E47-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>K$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:K54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:K54))*IF(OFFSET($G41, -$D46, $D47)+$E47-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>M$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:L54))*IF(OFFSET($G40, -$D46, $D47)+$E47-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>L$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:L54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:L54))*IF(OFFSET($G41, -$D46, $D47)+$E47-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>N$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:M54))*IF(OFFSET($G40, -$D46, $D47)+$E47-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>M$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:M54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:M54))*IF(OFFSET($G41, -$D46, $D47)+$E47-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>O$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:N54))*IF(OFFSET($G40, -$D46, $D47)+$E47-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>N$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:N54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:N54))*IF(OFFSET($G41, -$D46, $D47)+$E47-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>P$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:O54))*IF(OFFSET($G40, -$D46, $D47)+$E47-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>O$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:O54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:O54))*IF(OFFSET($G41, -$D46, $D47)+$E47-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>Q$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:P54))*IF(OFFSET($G40, -$D46, $D47)+$E47-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>P$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:P54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:P54))*IF(OFFSET($G41, -$D46, $D47)+$E47-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>R$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:Q54))*IF(OFFSET($G40, -$D46, $D47)+$E47-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>Q$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:Q54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:Q54))*IF(OFFSET($G41, -$D46, $D47)+$E47-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>S$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:R54))*IF(OFFSET($G40, -$D46, $D47)+$E47-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>R$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:R54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:R54))*IF(OFFSET($G41, -$D46, $D47)+$E47-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>T$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:S54))*IF(OFFSET($G40, -$D46, $D47)+$E47-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>S$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:S54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:S54))*IF(OFFSET($G41, -$D46, $D47)+$E47-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>U$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:T54))*IF(OFFSET($G40, -$D46, $D47)+$E47-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>T$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:T54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:T54))*IF(OFFSET($G41, -$D46, $D47)+$E47-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>V$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:U54))*IF(OFFSET($G40, -$D46, $D47)+$E47-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>U$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:U54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:U54))*IF(OFFSET($G41, -$D46, $D47)+$E47-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>W$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:V54))*IF(OFFSET($G40, -$D46, $D47)+$E47-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>V$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:V54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:V54))*IF(OFFSET($G41, -$D46, $D47)+$E47-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>X$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:W54))*IF(OFFSET($G40, -$D46, $D47)+$E47-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>W$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:W54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:W54))*IF(OFFSET($G41, -$D46, $D47)+$E47-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>Y$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:X54))*IF(OFFSET($G40, -$D46, $D47)+$E47-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>X$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:X54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:X54))*IF(OFFSET($G41, -$D46, $D47)+$E47-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>Z$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:Y54))*IF(OFFSET($G40, -$D46, $D47)+$E47-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>Y$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:Y54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:Y54))*IF(OFFSET($G41, -$D46, $D47)+$E47-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AA$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:Z54))*IF(OFFSET($G40, -$D46, $D47)+$E47-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>Z$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:Z54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:Z54))*IF(OFFSET($G41, -$D46, $D47)+$E47-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AB$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AA54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AA$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AA54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AA54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AC$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AB54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AB$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AB54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AB54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AD$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AC54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AC$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AC54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AC54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AE$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AD54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AD$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AD54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AD54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AF$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AE54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AE$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AE54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AE54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AG$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AF54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AF$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AF54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AF54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AH$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AG54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AG$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AG54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AG54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AI$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AH54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AH$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AH54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AH54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AJ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AI54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AI$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AI54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AI54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AK$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AJ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AJ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AJ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AJ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AL$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AK54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AK$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AK54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AK54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AM$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AL54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AL$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AL54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AL54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AN$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AM54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AM$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AM54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AM54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AO$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AN54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AN$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AN54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AN54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AP$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AO54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AO$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AO54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AO54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AQ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AP54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AP$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AP54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AP54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AR$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AQ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AQ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AQ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AQ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AS$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AR54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AR$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AR54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AR54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AT$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AS54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AS$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AS54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AS54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AU$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AT54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AT$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AT54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AT54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AV$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AU54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AU$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AU54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AU54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AW$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AV54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AV$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AV54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AV54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AX$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AW54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AW$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AW54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AW54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AY$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AX54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AX$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AX54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AX54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>AZ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AY54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AY$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AY54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AY54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BA$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:AZ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>AZ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:AZ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:AZ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BB$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BA54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BA$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BA54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BA54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BC$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BB54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BB$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BB54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BB54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BD$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BC54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BC$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BC54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BC54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BE$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BD54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BD$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BD54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BD54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BF$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BE54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BE$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BE54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BE54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BG$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BF54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BF$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BF54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BF54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BH$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BG54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BG$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BG54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BG54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BI$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BH54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BH$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BH54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BH54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BJ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BI54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BI$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BI54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BI54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BK$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BJ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BJ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BJ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BJ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BL$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BK54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BK$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BK54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BK54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BM$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BL54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BL$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BL54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BL54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BN$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BM54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BM$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BM54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BM54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BO$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BN54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BN$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BN54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BN54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BP$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BO54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BO$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BO54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BO54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BQ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BP54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BP$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BP54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BP54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BR$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BQ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BQ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BQ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BQ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BS$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BR54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BR$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BR54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BR54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BT$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BS54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BS$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BS54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BS54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BU$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BT54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BT$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BT54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BT54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BV$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BU54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BU$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BU54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BU54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BW$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BV54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BV$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BV54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BV54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BX$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BW54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BW$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BW54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BW54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BY$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BX54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BX$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BX54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BX54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>BZ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BY54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BY$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BY54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BY54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CA$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:BZ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>BZ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:BZ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:BZ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CB$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CA54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CA$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CA54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CA54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CC$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CB54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CB$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CB54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CB54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CD$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CC54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CC$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CC54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CC54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CE$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CD54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CD$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CD54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CD54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CF$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CE54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CE$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CE54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CE54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CG$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CF54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CF$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CF54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CF54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CH$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CG54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CG$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CG54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CG54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CI$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CH54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CH$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CH54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CH54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CJ$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CI54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CI$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CI54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CI54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CK$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CJ54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CJ$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CJ54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CJ54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CL$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CK54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CK$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CK54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CK54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CM$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CL54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CL$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CL54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CL54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CN$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CM54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CM$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CM54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CM54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G40, -$D46, $D47)=\"n/a\", 0, IF(OFFSET($G43, -$D46, $D47)=\"SL\",\nIF(OFFSET($G40, -$D46, $D47)+$E47>CO$5, IFERROR((OFFSET($G39, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))), 0), OFFSET($G39, -$D46, $D47)-SUM($G54:CN54))*IF(OFFSET($G40, -$D46, $D47)+$E47-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G41, -$D46, $D47)+$E47>CN$5, IFERROR(((OFFSET($G39, -$D46, $D47)-SUM($G54:CN54))*OFFSET($G42, -$D46, $D47)/(OFFSET($G40, -$D46, $D47))),0), OFFSET($G39, -$D46, $D47)-SUM($G54:CN54))*IF(OFFSET($G41, -$D46, $D47)+$E47-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D48)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>J$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:I55))*IF(OFFSET($G41, -$D47, $D48)+$E48-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>I$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:I55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:I55))*IF(OFFSET($G42, -$D47, $D48)+$E48-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>K$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:J55))*IF(OFFSET($G41, -$D47, $D48)+$E48-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>J$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:J55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:J55))*IF(OFFSET($G42, -$D47, $D48)+$E48-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>L$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:K55))*IF(OFFSET($G41, -$D47, $D48)+$E48-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>K$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:K55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:K55))*IF(OFFSET($G42, -$D47, $D48)+$E48-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>M$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:L55))*IF(OFFSET($G41, -$D47, $D48)+$E48-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>L$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:L55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:L55))*IF(OFFSET($G42, -$D47, $D48)+$E48-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>N$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:M55))*IF(OFFSET($G41, -$D47, $D48)+$E48-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>M$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:M55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:M55))*IF(OFFSET($G42, -$D47, $D48)+$E48-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>O$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:N55))*IF(OFFSET($G41, -$D47, $D48)+$E48-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>N$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:N55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:N55))*IF(OFFSET($G42, -$D47, $D48)+$E48-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>P$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:O55))*IF(OFFSET($G41, -$D47, $D48)+$E48-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>O$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:O55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:O55))*IF(OFFSET($G42, -$D47, $D48)+$E48-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>Q$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:P55))*IF(OFFSET($G41, -$D47, $D48)+$E48-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>P$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:P55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:P55))*IF(OFFSET($G42, -$D47, $D48)+$E48-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>R$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:Q55))*IF(OFFSET($G41, -$D47, $D48)+$E48-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>Q$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:Q55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:Q55))*IF(OFFSET($G42, -$D47, $D48)+$E48-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>S$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:R55))*IF(OFFSET($G41, -$D47, $D48)+$E48-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>R$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:R55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:R55))*IF(OFFSET($G42, -$D47, $D48)+$E48-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>T$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:S55))*IF(OFFSET($G41, -$D47, $D48)+$E48-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>S$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:S55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:S55))*IF(OFFSET($G42, -$D47, $D48)+$E48-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>U$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:T55))*IF(OFFSET($G41, -$D47, $D48)+$E48-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>T$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:T55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:T55))*IF(OFFSET($G42, -$D47, $D48)+$E48-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>V$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:U55))*IF(OFFSET($G41, -$D47, $D48)+$E48-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>U$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:U55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:U55))*IF(OFFSET($G42, -$D47, $D48)+$E48-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>W$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:V55))*IF(OFFSET($G41, -$D47, $D48)+$E48-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>V$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:V55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:V55))*IF(OFFSET($G42, -$D47, $D48)+$E48-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>X$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:W55))*IF(OFFSET($G41, -$D47, $D48)+$E48-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>W$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:W55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:W55))*IF(OFFSET($G42, -$D47, $D48)+$E48-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>Y$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:X55))*IF(OFFSET($G41, -$D47, $D48)+$E48-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>X$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:X55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:X55))*IF(OFFSET($G42, -$D47, $D48)+$E48-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>Z$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:Y55))*IF(OFFSET($G41, -$D47, $D48)+$E48-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>Y$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:Y55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:Y55))*IF(OFFSET($G42, -$D47, $D48)+$E48-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AA$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:Z55))*IF(OFFSET($G41, -$D47, $D48)+$E48-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>Z$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:Z55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:Z55))*IF(OFFSET($G42, -$D47, $D48)+$E48-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AB$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AA55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AA$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AA55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AA55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AC$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AB55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AB$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AB55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AB55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AD$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AC55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AC$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AC55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AC55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AE$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AD55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AD$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AD55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AD55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AF$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AE55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AE$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AE55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AE55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AG$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AF55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AF$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AF55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AF55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AH$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AG55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AG$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AG55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AG55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AI$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AH55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AH$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AH55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AH55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AJ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AI55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AI$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AI55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AI55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AK$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AJ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AJ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AJ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AJ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AL$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AK55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AK$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AK55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AK55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AM$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AL55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AL$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AL55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AL55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AN$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AM55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AM$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AM55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AM55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AO$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AN55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AN$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AN55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AN55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AP$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AO55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AO$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AO55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AO55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AQ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AP55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AP$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AP55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AP55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AR$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AQ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AQ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AQ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AQ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AS$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AR55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AR$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AR55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AR55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AT$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AS55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AS$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AS55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AS55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AU$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AT55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AT$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AT55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AT55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AV$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AU55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AU$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AU55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AU55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AW$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AV55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AV$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AV55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AV55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AX$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AW55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AW$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AW55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AW55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AY$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AX55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AX$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AX55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AX55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>AZ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AY55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AY$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AY55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AY55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BA$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:AZ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>AZ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:AZ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:AZ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BB$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BA55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BA$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BA55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BA55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BC$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BB55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BB$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BB55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BB55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BD$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BC55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BC$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BC55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BC55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BE$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BD55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BD$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BD55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BD55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BF$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BE55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BE$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BE55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BE55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BG$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BF55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BF$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BF55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BF55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BH$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BG55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BG$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BG55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BG55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BI$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BH55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BH$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BH55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BH55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BJ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BI55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BI$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BI55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BI55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BK$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BJ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BJ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BJ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BJ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BL$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BK55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BK$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BK55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BK55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BM$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BL55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BL$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BL55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BL55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BN$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BM55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BM$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BM55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BM55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BO$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BN55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BN$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BN55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BN55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BP$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BO55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BO$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BO55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BO55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BQ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BP55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BP$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BP55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BP55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BR$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BQ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BQ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BQ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BQ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BS$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BR55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BR$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BR55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BR55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BT$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BS55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BS$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BS55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BS55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BU$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BT55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BT$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BT55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BT55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BV$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BU55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BU$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BU55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BU55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BW$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BV55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BV$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BV55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BV55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BX$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BW55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BW$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BW55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BW55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BY$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BX55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BX$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BX55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BX55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>BZ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BY55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BY$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BY55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BY55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CA$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:BZ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>BZ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:BZ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:BZ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CB$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CA55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CA$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CA55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CA55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CC$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CB55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CB$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CB55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CB55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CD$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CC55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CC$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CC55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CC55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CE$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CD55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CD$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CD55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CD55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CF$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CE55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CE$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CE55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CE55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CG$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CF55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CF$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CF55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CF55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CH$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CG55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CG$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CG55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CG55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CI$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CH55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CH$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CH55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CH55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CJ$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CI55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CI$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CI55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CI55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CK$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CJ55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CJ$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CJ55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CJ55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CL$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CK55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CK$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CK55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CK55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CM$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CL55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CL$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CL55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CL55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CN$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CM55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CM$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CM55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CM55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G41, -$D47, $D48)=\"n/a\", 0, IF(OFFSET($G44, -$D47, $D48)=\"SL\",\nIF(OFFSET($G41, -$D47, $D48)+$E48>CO$5, IFERROR((OFFSET($G40, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))), 0), OFFSET($G40, -$D47, $D48)-SUM($G55:CN55))*IF(OFFSET($G41, -$D47, $D48)+$E48-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G42, -$D47, $D48)+$E48>CN$5, IFERROR(((OFFSET($G40, -$D47, $D48)-SUM($G55:CN55))*OFFSET($G43, -$D47, $D48)/(OFFSET($G41, -$D47, $D48))),0), OFFSET($G40, -$D47, $D48)-SUM($G55:CN55))*IF(OFFSET($G42, -$D47, $D48)+$E48-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D49)","v":"Depreciation of asset adjustments - TAB 2015"},null,null,null,null,{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>K$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:J56))*IF(OFFSET($G42, -$D48, $D49)+$E49-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>J$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:J56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:J56))*IF(OFFSET($G43, -$D48, $D49)+$E49-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>L$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:K56))*IF(OFFSET($G42, -$D48, $D49)+$E49-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>K$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:K56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:K56))*IF(OFFSET($G43, -$D48, $D49)+$E49-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>M$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:L56))*IF(OFFSET($G42, -$D48, $D49)+$E49-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>L$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:L56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:L56))*IF(OFFSET($G43, -$D48, $D49)+$E49-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>N$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:M56))*IF(OFFSET($G42, -$D48, $D49)+$E49-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>M$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:M56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:M56))*IF(OFFSET($G43, -$D48, $D49)+$E49-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>O$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:N56))*IF(OFFSET($G42, -$D48, $D49)+$E49-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>N$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:N56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:N56))*IF(OFFSET($G43, -$D48, $D49)+$E49-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>P$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:O56))*IF(OFFSET($G42, -$D48, $D49)+$E49-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>O$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:O56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:O56))*IF(OFFSET($G43, -$D48, $D49)+$E49-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>Q$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:P56))*IF(OFFSET($G42, -$D48, $D49)+$E49-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>P$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:P56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:P56))*IF(OFFSET($G43, -$D48, $D49)+$E49-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>R$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:Q56))*IF(OFFSET($G42, -$D48, $D49)+$E49-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>Q$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:Q56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:Q56))*IF(OFFSET($G43, -$D48, $D49)+$E49-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>S$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:R56))*IF(OFFSET($G42, -$D48, $D49)+$E49-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>R$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:R56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:R56))*IF(OFFSET($G43, -$D48, $D49)+$E49-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>T$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:S56))*IF(OFFSET($G42, -$D48, $D49)+$E49-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>S$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:S56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:S56))*IF(OFFSET($G43, -$D48, $D49)+$E49-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>U$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:T56))*IF(OFFSET($G42, -$D48, $D49)+$E49-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>T$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:T56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:T56))*IF(OFFSET($G43, -$D48, $D49)+$E49-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>V$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:U56))*IF(OFFSET($G42, -$D48, $D49)+$E49-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>U$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:U56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:U56))*IF(OFFSET($G43, -$D48, $D49)+$E49-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>W$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:V56))*IF(OFFSET($G42, -$D48, $D49)+$E49-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>V$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:V56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:V56))*IF(OFFSET($G43, -$D48, $D49)+$E49-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>X$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:W56))*IF(OFFSET($G42, -$D48, $D49)+$E49-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>W$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:W56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:W56))*IF(OFFSET($G43, -$D48, $D49)+$E49-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>Y$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:X56))*IF(OFFSET($G42, -$D48, $D49)+$E49-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>X$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:X56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:X56))*IF(OFFSET($G43, -$D48, $D49)+$E49-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>Z$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:Y56))*IF(OFFSET($G42, -$D48, $D49)+$E49-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>Y$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:Y56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:Y56))*IF(OFFSET($G43, -$D48, $D49)+$E49-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AA$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:Z56))*IF(OFFSET($G42, -$D48, $D49)+$E49-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>Z$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:Z56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:Z56))*IF(OFFSET($G43, -$D48, $D49)+$E49-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AB$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AA56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AA$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AA56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AA56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AC$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AB56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AB$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AB56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AB56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AD$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AC56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AC$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AC56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AC56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AE$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AD56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AD$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AD56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AD56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AF$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AE56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AE$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AE56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AE56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AG$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AF56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AF$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AF56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AF56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AH$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AG56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AG$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AG56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AG56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AI$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AH56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AH$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AH56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AH56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AJ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AI56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AI$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AI56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AI56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AK$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AJ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AJ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AJ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AJ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AL$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AK56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AK$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AK56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AK56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AM$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AL56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AL$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AL56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AL56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AN$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AM56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AM$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AM56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AM56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AO$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AN56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AN$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AN56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AN56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AP$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AO56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AO$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AO56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AO56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AQ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AP56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AP$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AP56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AP56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AR$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AQ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AQ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AQ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AQ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AS$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AR56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AR$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AR56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AR56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AT$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AS56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AS$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AS56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AS56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AU$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AT56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AT$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AT56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AT56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AV$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AU56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AU$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AU56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AU56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AW$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AV56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AV$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AV56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AV56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AX$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AW56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AW$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AW56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AW56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AY$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AX56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AX$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AX56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AX56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>AZ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AY56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AY$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AY56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AY56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BA$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:AZ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>AZ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:AZ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:AZ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BB$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BA56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BA$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BA56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BA56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BC$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BB56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BB$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BB56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BB56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BD$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BC56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BC$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BC56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BC56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BE$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BD56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BD$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BD56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BD56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BF$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BE56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BE$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BE56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BE56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BG$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BF56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BF$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BF56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BF56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BH$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BG56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BG$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BG56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BG56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BI$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BH56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BH$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BH56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BH56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BJ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BI56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BI$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BI56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BI56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BK$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BJ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BJ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BJ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BJ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BL$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BK56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BK$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BK56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BK56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BM$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BL56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BL$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BL56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BL56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BN$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BM56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BM$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BM56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BM56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BO$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BN56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BN$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BN56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BN56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BP$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BO56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BO$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BO56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BO56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BQ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BP56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BP$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BP56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BP56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BR$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BQ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BQ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BQ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BQ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BS$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BR56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BR$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BR56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BR56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BT$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BS56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BS$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BS56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BS56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BU$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BT56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BT$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BT56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BT56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BV$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BU56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BU$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BU56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BU56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BW$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BV56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BV$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BV56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BV56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BX$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BW56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BW$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BW56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BW56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BY$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BX56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BX$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BX56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BX56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>BZ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BY56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BY$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BY56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BY56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CA$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:BZ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>BZ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:BZ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:BZ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CB$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CA56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CA$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CA56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CA56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CC$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CB56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CB$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CB56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CB56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CD$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CC56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CC$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CC56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CC56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CE$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CD56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CD$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CD56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CD56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CF$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CE56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CE$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CE56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CE56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CG$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CF56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CF$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CF56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CF56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CH$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CG56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CG$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CG56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CG56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CI$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CH56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CH$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CH56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CH56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CJ$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CI56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CI$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CI56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CI56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CK$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CJ56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CJ$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CJ56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CJ56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CL$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CK56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CK$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CK56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CK56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CM$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CL56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CL$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CL56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CL56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CN$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CM56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CM$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CM56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CM56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G42, -$D48, $D49)=\"n/a\", 0, IF(OFFSET($G45, -$D48, $D49)=\"SL\",\nIF(OFFSET($G42, -$D48, $D49)+$E49>CO$5, IFERROR((OFFSET($G41, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))), 0), OFFSET($G41, -$D48, $D49)-SUM($G56:CN56))*IF(OFFSET($G42, -$D48, $D49)+$E49-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G43, -$D48, $D49)+$E49>CN$5, IFERROR(((OFFSET($G41, -$D48, $D49)-SUM($G56:CN56))*OFFSET($G44, -$D48, $D49)/(OFFSET($G42, -$D48, $D49))),0), OFFSET($G41, -$D48, $D49)-SUM($G56:CN56))*IF(OFFSET($G43, -$D48, $D49)+$E49-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D50)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>L$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:K57))*IF(OFFSET($G43, -$D49, $D50)+$E50-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>K$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:K57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:K57))*IF(OFFSET($G44, -$D49, $D50)+$E50-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>M$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:L57))*IF(OFFSET($G43, -$D49, $D50)+$E50-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>L$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:L57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:L57))*IF(OFFSET($G44, -$D49, $D50)+$E50-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>N$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:M57))*IF(OFFSET($G43, -$D49, $D50)+$E50-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>M$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:M57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:M57))*IF(OFFSET($G44, -$D49, $D50)+$E50-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>O$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:N57))*IF(OFFSET($G43, -$D49, $D50)+$E50-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>N$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:N57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:N57))*IF(OFFSET($G44, -$D49, $D50)+$E50-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>P$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:O57))*IF(OFFSET($G43, -$D49, $D50)+$E50-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>O$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:O57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:O57))*IF(OFFSET($G44, -$D49, $D50)+$E50-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>Q$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:P57))*IF(OFFSET($G43, -$D49, $D50)+$E50-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>P$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:P57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:P57))*IF(OFFSET($G44, -$D49, $D50)+$E50-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>R$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:Q57))*IF(OFFSET($G43, -$D49, $D50)+$E50-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>Q$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:Q57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:Q57))*IF(OFFSET($G44, -$D49, $D50)+$E50-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>S$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:R57))*IF(OFFSET($G43, -$D49, $D50)+$E50-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>R$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:R57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:R57))*IF(OFFSET($G44, -$D49, $D50)+$E50-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>T$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:S57))*IF(OFFSET($G43, -$D49, $D50)+$E50-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>S$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:S57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:S57))*IF(OFFSET($G44, -$D49, $D50)+$E50-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>U$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:T57))*IF(OFFSET($G43, -$D49, $D50)+$E50-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>T$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:T57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:T57))*IF(OFFSET($G44, -$D49, $D50)+$E50-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>V$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:U57))*IF(OFFSET($G43, -$D49, $D50)+$E50-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>U$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:U57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:U57))*IF(OFFSET($G44, -$D49, $D50)+$E50-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>W$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:V57))*IF(OFFSET($G43, -$D49, $D50)+$E50-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>V$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:V57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:V57))*IF(OFFSET($G44, -$D49, $D50)+$E50-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>X$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:W57))*IF(OFFSET($G43, -$D49, $D50)+$E50-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>W$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:W57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:W57))*IF(OFFSET($G44, -$D49, $D50)+$E50-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>Y$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:X57))*IF(OFFSET($G43, -$D49, $D50)+$E50-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>X$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:X57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:X57))*IF(OFFSET($G44, -$D49, $D50)+$E50-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>Z$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:Y57))*IF(OFFSET($G43, -$D49, $D50)+$E50-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>Y$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:Y57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:Y57))*IF(OFFSET($G44, -$D49, $D50)+$E50-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AA$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:Z57))*IF(OFFSET($G43, -$D49, $D50)+$E50-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>Z$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:Z57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:Z57))*IF(OFFSET($G44, -$D49, $D50)+$E50-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AB$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AA57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AA$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AA57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AA57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AC$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AB57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AB$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AB57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AB57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AD$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AC57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AC$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AC57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AC57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AE$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AD57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AD$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AD57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AD57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AF$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AE57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AE$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AE57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AE57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AG$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AF57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AF$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AF57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AF57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AH$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AG57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AG$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AG57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AG57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AI$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AH57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AH$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AH57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AH57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AJ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AI57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AI$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AI57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AI57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AK$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AJ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AJ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AJ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AJ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AL$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AK57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AK$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AK57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AK57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AM$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AL57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AL$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AL57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AL57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AN$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AM57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AM$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AM57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AM57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AO$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AN57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AN$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AN57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AN57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AP$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AO57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AO$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AO57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AO57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AQ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AP57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AP$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AP57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AP57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AR$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AQ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AQ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AQ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AQ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AS$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AR57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AR$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AR57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AR57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AT$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AS57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AS$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AS57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AS57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AU$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AT57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AT$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AT57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AT57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AV$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AU57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AU$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AU57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AU57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AW$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AV57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AV$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AV57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AV57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AX$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AW57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AW$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AW57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AW57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AY$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AX57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AX$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AX57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AX57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>AZ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AY57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AY$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AY57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AY57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BA$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:AZ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>AZ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:AZ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:AZ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BB$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BA57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BA$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BA57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BA57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BC$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BB57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BB$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BB57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BB57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BD$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BC57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BC$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BC57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BC57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BE$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BD57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BD$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BD57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BD57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BF$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BE57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BE$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BE57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BE57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BG$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BF57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BF$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BF57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BF57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BH$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BG57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BG$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BG57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BG57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BI$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BH57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BH$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BH57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BH57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BJ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BI57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BI$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BI57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BI57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BK$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BJ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BJ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BJ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BJ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BL$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BK57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BK$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BK57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BK57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BM$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BL57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BL$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BL57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BL57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BN$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BM57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BM$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BM57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BM57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BO$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BN57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BN$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BN57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BN57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BP$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BO57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BO$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BO57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BO57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BQ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BP57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BP$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BP57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BP57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BR$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BQ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BQ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BQ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BQ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BS$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BR57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BR$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BR57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BR57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BT$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BS57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BS$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BS57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BS57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BU$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BT57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BT$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BT57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BT57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BV$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BU57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BU$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BU57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BU57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BW$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BV57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BV$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BV57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BV57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BX$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BW57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BW$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BW57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BW57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BY$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BX57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BX$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BX57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BX57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>BZ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BY57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BY$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BY57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BY57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CA$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:BZ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>BZ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:BZ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:BZ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CB$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CA57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CA$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CA57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CA57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CC$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CB57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CB$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CB57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CB57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CD$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CC57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CC$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CC57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CC57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CE$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CD57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CD$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CD57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CD57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CF$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CE57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CE$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CE57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CE57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CG$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CF57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CF$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CF57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CF57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CH$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CG57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CG$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CG57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CG57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CI$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CH57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CH$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CH57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CH57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CJ$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CI57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CI$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CI57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CI57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CK$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CJ57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CJ$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CJ57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CJ57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CL$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CK57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CK$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CK57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CK57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CM$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CL57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CL$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CL57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CL57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CN$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CM57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CM$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CM57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CM57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G43, -$D49, $D50)=\"n/a\", 0, IF(OFFSET($G46, -$D49, $D50)=\"SL\",\nIF(OFFSET($G43, -$D49, $D50)+$E50>CO$5, IFERROR((OFFSET($G42, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))), 0), OFFSET($G42, -$D49, $D50)-SUM($G57:CN57))*IF(OFFSET($G43, -$D49, $D50)+$E50-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G44, -$D49, $D50)+$E50>CN$5, IFERROR(((OFFSET($G42, -$D49, $D50)-SUM($G57:CN57))*OFFSET($G45, -$D49, $D50)/(OFFSET($G43, -$D49, $D50))),0), OFFSET($G42, -$D49, $D50)-SUM($G57:CN57))*IF(OFFSET($G44, -$D49, $D50)+$E50-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D51)","v":"Depreciation of asset adjustments - TAB 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>M$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:L58))*IF(OFFSET($G44, -$D50, $D51)+$E51-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>L$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:L58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:L58))*IF(OFFSET($G45, -$D50, $D51)+$E51-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>N$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:M58))*IF(OFFSET($G44, -$D50, $D51)+$E51-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>M$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:M58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:M58))*IF(OFFSET($G45, -$D50, $D51)+$E51-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>O$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:N58))*IF(OFFSET($G44, -$D50, $D51)+$E51-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>N$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:N58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:N58))*IF(OFFSET($G45, -$D50, $D51)+$E51-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>P$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:O58))*IF(OFFSET($G44, -$D50, $D51)+$E51-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>O$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:O58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:O58))*IF(OFFSET($G45, -$D50, $D51)+$E51-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>Q$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:P58))*IF(OFFSET($G44, -$D50, $D51)+$E51-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>P$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:P58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:P58))*IF(OFFSET($G45, -$D50, $D51)+$E51-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>R$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:Q58))*IF(OFFSET($G44, -$D50, $D51)+$E51-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>Q$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:Q58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:Q58))*IF(OFFSET($G45, -$D50, $D51)+$E51-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>S$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:R58))*IF(OFFSET($G44, -$D50, $D51)+$E51-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>R$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:R58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:R58))*IF(OFFSET($G45, -$D50, $D51)+$E51-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>T$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:S58))*IF(OFFSET($G44, -$D50, $D51)+$E51-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>S$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:S58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:S58))*IF(OFFSET($G45, -$D50, $D51)+$E51-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>U$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:T58))*IF(OFFSET($G44, -$D50, $D51)+$E51-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>T$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:T58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:T58))*IF(OFFSET($G45, -$D50, $D51)+$E51-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>V$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:U58))*IF(OFFSET($G44, -$D50, $D51)+$E51-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>U$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:U58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:U58))*IF(OFFSET($G45, -$D50, $D51)+$E51-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>W$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:V58))*IF(OFFSET($G44, -$D50, $D51)+$E51-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>V$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:V58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:V58))*IF(OFFSET($G45, -$D50, $D51)+$E51-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>X$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:W58))*IF(OFFSET($G44, -$D50, $D51)+$E51-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>W$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:W58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:W58))*IF(OFFSET($G45, -$D50, $D51)+$E51-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>Y$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:X58))*IF(OFFSET($G44, -$D50, $D51)+$E51-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>X$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:X58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:X58))*IF(OFFSET($G45, -$D50, $D51)+$E51-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>Z$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:Y58))*IF(OFFSET($G44, -$D50, $D51)+$E51-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>Y$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:Y58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:Y58))*IF(OFFSET($G45, -$D50, $D51)+$E51-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AA$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:Z58))*IF(OFFSET($G44, -$D50, $D51)+$E51-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>Z$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:Z58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:Z58))*IF(OFFSET($G45, -$D50, $D51)+$E51-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AB$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AA58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AA$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AA58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AA58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AC$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AB58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AB$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AB58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AB58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AD$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AC58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AC$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AC58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AC58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AE$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AD58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AD$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AD58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AD58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AF$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AE58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AE$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AE58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AE58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AG$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AF58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AF$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AF58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AF58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AH$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AG58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AG$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AG58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AG58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AI$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AH58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AH$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AH58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AH58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AJ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AI58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AI$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AI58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AI58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AK$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AJ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AJ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AJ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AJ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AL$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AK58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AK$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AK58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AK58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AM$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AL58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AL$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AL58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AL58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AN$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AM58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AM$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AM58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AM58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AO$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AN58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AN$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AN58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AN58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AP$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AO58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AO$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AO58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AO58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AQ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AP58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AP$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AP58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AP58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AR$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AQ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AQ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AQ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AQ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AS$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AR58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AR$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AR58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AR58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AT$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AS58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AS$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AS58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AS58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AU$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AT58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AT$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AT58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AT58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AV$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AU58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AU$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AU58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AU58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AW$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AV58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AV$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AV58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AV58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AX$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AW58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AW$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AW58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AW58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AY$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AX58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AX$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AX58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AX58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>AZ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AY58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AY$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AY58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AY58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BA$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:AZ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>AZ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:AZ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:AZ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BB$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BA58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BA$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BA58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BA58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BC$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BB58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BB$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BB58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BB58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BD$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BC58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BC$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BC58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BC58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BE$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BD58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BD$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BD58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BD58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BF$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BE58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BE$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BE58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BE58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BG$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BF58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BF$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BF58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BF58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BH$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BG58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BG$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BG58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BG58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BI$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BH58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BH$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BH58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BH58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BJ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BI58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BI$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BI58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BI58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BK$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BJ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BJ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BJ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BJ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BL$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BK58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BK$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BK58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BK58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BM$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BL58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BL$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BL58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BL58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BN$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BM58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BM$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BM58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BM58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BO$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BN58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BN$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BN58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BN58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BP$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BO58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BO$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BO58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BO58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BQ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BP58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BP$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BP58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BP58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BR$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BQ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BQ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BQ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BQ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BS$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BR58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BR$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BR58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BR58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BT$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BS58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BS$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BS58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BS58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BU$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BT58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BT$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BT58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BT58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BV$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BU58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BU$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BU58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BU58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BW$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BV58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BV$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BV58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BV58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BX$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BW58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BW$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BW58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BW58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BY$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BX58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BX$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BX58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BX58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>BZ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BY58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BY$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BY58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BY58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CA$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:BZ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>BZ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:BZ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:BZ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CB$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CA58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CA$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CA58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CA58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CC$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CB58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CB$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CB58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CB58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CD$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CC58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CC$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CC58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CC58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CE$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CD58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CD$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CD58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CD58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CF$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CE58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CE$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CE58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CE58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CG$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CF58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CF$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CF58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CF58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CH$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CG58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CG$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CG58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CG58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CI$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CH58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CH$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CH58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CH58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CJ$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CI58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CI$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CI58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CI58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CK$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CJ58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CJ$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CJ58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CJ58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CL$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CK58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CK$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CK58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CK58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CM$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CL58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CL$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CL58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CL58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CN$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CM58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CM$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CM58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CM58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G44, -$D50, $D51)=\"n/a\", 0, IF(OFFSET($G47, -$D50, $D51)=\"SL\",\nIF(OFFSET($G44, -$D50, $D51)+$E51>CO$5, IFERROR((OFFSET($G43, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))), 0), OFFSET($G43, -$D50, $D51)-SUM($G58:CN58))*IF(OFFSET($G44, -$D50, $D51)+$E51-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G45, -$D50, $D51)+$E51>CN$5, IFERROR(((OFFSET($G43, -$D50, $D51)-SUM($G58:CN58))*OFFSET($G46, -$D50, $D51)/(OFFSET($G44, -$D50, $D51))),0), OFFSET($G43, -$D50, $D51)-SUM($G58:CN58))*IF(OFFSET($G45, -$D50, $D51)+$E51-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F34&\" - tax depreciation\"","v":"Distribution Pipelines - tax depreciation"},null,{"$f":"SUM(H46:H59)+H38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R46:R59)+R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN46:AN59)+AN38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT46:BT59)+BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E63","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E63, 'TAB input'!$D$18:$D$67, 0))","v":"Service Pipes"}]
[]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E119)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E119)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E119)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E119)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E119)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E119)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E119)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E119)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E119)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E119)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E119)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E119)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E119)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E119)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E119)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E119)","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D135)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>M$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:L135))*IF(OFFSET($G125,-$D135,$D135)+$E135-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>L$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:L135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:L135))*IF(OFFSET($G126,-$D135,$D135)+$E135-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>N$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:M135))*IF(OFFSET($G125,-$D135,$D135)+$E135-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>M$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:M135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:M135))*IF(OFFSET($G126,-$D135,$D135)+$E135-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>O$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:N135))*IF(OFFSET($G125,-$D135,$D135)+$E135-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>N$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:N135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:N135))*IF(OFFSET($G126,-$D135,$D135)+$E135-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>P$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:O135))*IF(OFFSET($G125,-$D135,$D135)+$E135-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>O$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:O135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:O135))*IF(OFFSET($G126,-$D135,$D135)+$E135-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>Q$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:P135))*IF(OFFSET($G125,-$D135,$D135)+$E135-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>P$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:P135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:P135))*IF(OFFSET($G126,-$D135,$D135)+$E135-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>R$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Q135))*IF(OFFSET($G125,-$D135,$D135)+$E135-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>Q$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:Q135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Q135))*IF(OFFSET($G126,-$D135,$D135)+$E135-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>S$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:R135))*IF(OFFSET($G125,-$D135,$D135)+$E135-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>R$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:R135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:R135))*IF(OFFSET($G126,-$D135,$D135)+$E135-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>T$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:S135))*IF(OFFSET($G125,-$D135,$D135)+$E135-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>S$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:S135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:S135))*IF(OFFSET($G126,-$D135,$D135)+$E135-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>U$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:T135))*IF(OFFSET($G125,-$D135,$D135)+$E135-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>T$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:T135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:T135))*IF(OFFSET($G126,-$D135,$D135)+$E135-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>V$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:U135))*IF(OFFSET($G125,-$D135,$D135)+$E135-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>U$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:U135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:U135))*IF(OFFSET($G126,-$D135,$D135)+$E135-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>W$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:V135))*IF(OFFSET($G125,-$D135,$D135)+$E135-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>V$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:V135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:V135))*IF(OFFSET($G126,-$D135,$D135)+$E135-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>X$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:W135))*IF(OFFSET($G125,-$D135,$D135)+$E135-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>W$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:W135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:W135))*IF(OFFSET($G126,-$D135,$D135)+$E135-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>Y$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:X135))*IF(OFFSET($G125,-$D135,$D135)+$E135-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>X$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:X135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:X135))*IF(OFFSET($G126,-$D135,$D135)+$E135-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>Z$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Y135))*IF(OFFSET($G125,-$D135,$D135)+$E135-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>Y$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:Y135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Y135))*IF(OFFSET($G126,-$D135,$D135)+$E135-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AA$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Z135))*IF(OFFSET($G125,-$D135,$D135)+$E135-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>Z$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:Z135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:Z135))*IF(OFFSET($G126,-$D135,$D135)+$E135-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AB$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AA135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AA$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AA135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AA135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AC$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AB135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AB$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AB135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AB135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AD$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AC135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AC$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AC135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AC135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AE$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AD135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AD$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AD135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AD135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AF$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AE135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AE$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AE135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AE135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AG$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AF135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AF$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AF135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AF135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AH$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AG135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AG$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AG135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AG135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AI$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AH135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AH$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AH135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AH135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AJ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AI135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AI$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AI135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AI135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AK$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AJ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AJ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AJ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AJ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AL$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AK135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AK$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AK135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AK135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AM$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AL135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AL$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AL135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AL135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AN$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AM135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AM$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AM135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AM135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AO$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AN135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AN$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AN135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AN135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AP$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AO135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AO$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AO135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AO135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AQ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AP135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AP$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AP135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AP135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AR$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AQ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AQ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AQ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AQ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AS$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AR135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AR$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AR135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AR135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AT$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AS135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AS$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AS135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AS135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AU$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AT135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AT$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AT135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AT135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AV$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AU135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AU$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AU135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AU135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AW$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AV135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AV$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AV135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AV135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AX$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AW135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AW$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AW135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AW135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AY$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AX135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AX$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AX135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AX135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>AZ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AY135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AY$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AY135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AY135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BA$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AZ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>AZ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:AZ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:AZ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BB$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BA135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BA$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BA135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BA135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BC$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BB135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BB$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BB135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BB135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BD$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BC135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BC$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BC135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BC135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BE$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BD135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BD$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BD135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BD135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BF$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BE135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BE$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BE135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BE135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BG$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BF135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BF$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BF135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BF135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BH$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BG135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BG$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BG135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BG135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BI$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BH135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BH$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BH135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BH135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BJ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BI135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BI$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BI135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BI135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BK$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BJ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BJ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BJ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BJ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BL$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BK135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BK$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BK135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BK135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BM$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BL135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BL$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BL135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BL135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BN$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BM135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BM$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BM135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BM135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BO$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BN135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BN$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BN135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BN135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BP$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BO135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BO$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BO135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BO135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BQ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BP135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BP$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BP135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BP135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BR$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BQ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BQ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BQ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BQ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BS$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BR135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BR$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BR135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BR135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BT$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BS135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BS$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BS135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BS135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BU$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BT135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BT$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BT135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BT135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BV$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BU135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BU$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BU135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BU135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BW$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BV135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BV$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BV135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BV135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BX$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BW135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BW$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BW135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BW135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BY$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BX135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BX$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BX135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BX135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>BZ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BY135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BY$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BY135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BY135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CA$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BZ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>BZ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:BZ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:BZ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CB$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CA135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CA$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CA135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CA135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CC$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CB135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CB$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CB135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CB135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CD$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CC135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CC$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CC135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CC135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CE$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CD135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CD$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CD135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CD135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CF$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CE135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CE$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CE135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CE135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CG$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CF135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CF$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CF135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CF135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CH$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CG135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CG$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CG135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CG135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CI$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CH135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CH$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CH135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CH135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CJ$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CI135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CI$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CI135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CI135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CK$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CJ135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CJ$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CJ135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CJ135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CL$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CK135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CK$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CK135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CK135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CM$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CL135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CL$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CL135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CL135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CN$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CM135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CM$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CM135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CM135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G125, -$D135, $D135)=\"n/a\",0,IF(OFFSET($G132, -$D135, $D135)=\"SL\",\nIF(OFFSET($G125,-$D135,$D135)+$E135>CO$5,IFERROR((OFFSET($G124,-$D135,$D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CN135))*IF(OFFSET($G125,-$D135,$D135)+$E135-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G126,-$D135,$D135)+$E135>CN$5,IFERROR(((OFFSET($G124,-$D135,$D135)-SUM($G135:CN135))*OFFSET($G131, -$D135, $D135)/(OFFSET($G125,-$D135,$D135))),0),OFFSET($G124,-$D135,$D135)-SUM($G135:CN135))*IF(OFFSET($G126,-$D135,$D135)+$E135-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D161)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>K$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:J161))*IF(OFFSET($G151,-$D161,$D161)+$E161-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>J$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:J161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:J161))*IF(OFFSET($G152,-$D161,$D161)+$E161-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>L$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:K161))*IF(OFFSET($G151,-$D161,$D161)+$E161-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>K$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:K161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:K161))*IF(OFFSET($G152,-$D161,$D161)+$E161-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>M$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:L161))*IF(OFFSET($G151,-$D161,$D161)+$E161-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>L$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:L161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:L161))*IF(OFFSET($G152,-$D161,$D161)+$E161-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>N$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:M161))*IF(OFFSET($G151,-$D161,$D161)+$E161-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>M$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:M161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:M161))*IF(OFFSET($G152,-$D161,$D161)+$E161-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>O$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:N161))*IF(OFFSET($G151,-$D161,$D161)+$E161-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>N$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:N161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:N161))*IF(OFFSET($G152,-$D161,$D161)+$E161-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>P$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:O161))*IF(OFFSET($G151,-$D161,$D161)+$E161-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>O$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:O161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:O161))*IF(OFFSET($G152,-$D161,$D161)+$E161-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>Q$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:P161))*IF(OFFSET($G151,-$D161,$D161)+$E161-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>P$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:P161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:P161))*IF(OFFSET($G152,-$D161,$D161)+$E161-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>R$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Q161))*IF(OFFSET($G151,-$D161,$D161)+$E161-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>Q$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:Q161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Q161))*IF(OFFSET($G152,-$D161,$D161)+$E161-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>S$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:R161))*IF(OFFSET($G151,-$D161,$D161)+$E161-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>R$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:R161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:R161))*IF(OFFSET($G152,-$D161,$D161)+$E161-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>T$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:S161))*IF(OFFSET($G151,-$D161,$D161)+$E161-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>S$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:S161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:S161))*IF(OFFSET($G152,-$D161,$D161)+$E161-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>U$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:T161))*IF(OFFSET($G151,-$D161,$D161)+$E161-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>T$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:T161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:T161))*IF(OFFSET($G152,-$D161,$D161)+$E161-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>V$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:U161))*IF(OFFSET($G151,-$D161,$D161)+$E161-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>U$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:U161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:U161))*IF(OFFSET($G152,-$D161,$D161)+$E161-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>W$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:V161))*IF(OFFSET($G151,-$D161,$D161)+$E161-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>V$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:V161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:V161))*IF(OFFSET($G152,-$D161,$D161)+$E161-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>X$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:W161))*IF(OFFSET($G151,-$D161,$D161)+$E161-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>W$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:W161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:W161))*IF(OFFSET($G152,-$D161,$D161)+$E161-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>Y$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:X161))*IF(OFFSET($G151,-$D161,$D161)+$E161-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>X$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:X161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:X161))*IF(OFFSET($G152,-$D161,$D161)+$E161-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>Z$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Y161))*IF(OFFSET($G151,-$D161,$D161)+$E161-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>Y$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:Y161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Y161))*IF(OFFSET($G152,-$D161,$D161)+$E161-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AA$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Z161))*IF(OFFSET($G151,-$D161,$D161)+$E161-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>Z$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:Z161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:Z161))*IF(OFFSET($G152,-$D161,$D161)+$E161-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AB$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AA161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AA$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AA161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AA161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AC$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AB161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AB$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AB161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AB161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AD$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AC161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AC$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AC161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AC161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AE$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AD161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AD$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AD161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AD161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AF$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AE161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AE$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AE161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AE161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AG$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AF161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AF$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AF161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AF161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AH$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AG161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AG$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AG161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AG161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AI$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AH161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AH$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AH161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AH161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AJ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AI161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AI$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AI161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AI161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AK$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AJ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AJ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AJ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AJ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AL$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AK161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AK$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AK161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AK161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AM$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AL161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AL$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AL161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AL161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AN$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AM161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AM$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AM161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AM161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AO$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AN161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AN$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AN161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AN161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AP$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AO161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AO$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AO161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AO161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AQ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AP161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AP$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AP161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AP161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AR$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AQ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AQ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AQ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AQ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AS$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AR161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AR$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AR161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AR161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AT$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AS161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AS$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AS161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AS161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AU$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AT161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AT$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AT161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AT161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AV$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AU161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AU$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AU161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AU161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AW$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AV161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AV$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AV161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AV161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AX$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AW161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AW$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AW161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AW161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AY$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AX161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AX$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AX161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AX161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>AZ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AY161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AY$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AY161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AY161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BA$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AZ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>AZ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:AZ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:AZ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BB$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BA161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BA$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BA161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BA161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BC$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BB161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BB$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BB161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BB161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BD$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BC161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BC$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BC161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BC161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BE$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BD161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BD$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BD161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BD161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BF$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BE161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BE$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BE161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BE161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BG$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BF161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BF$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BF161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BF161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BH$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BG161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BG$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BG161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BG161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BI$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BH161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BH$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BH161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BH161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BJ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BI161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BI$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BI161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BI161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BK$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BJ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BJ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BJ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BJ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BL$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BK161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BK$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BK161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BK161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BM$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BL161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BL$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BL161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BL161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BN$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BM161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BM$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BM161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BM161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BO$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BN161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BN$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BN161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BN161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BP$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BO161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BO$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BO161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BO161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BQ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BP161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BP$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BP161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BP161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BR$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BQ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BQ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BQ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BQ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BS$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BR161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BR$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BR161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BR161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BT$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BS161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BS$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BS161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BS161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BU$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BT161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BT$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BT161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BT161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BV$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BU161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BU$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BU161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BU161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BW$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BV161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BV$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BV161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BV161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BX$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BW161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BW$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BW161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BW161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BY$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BX161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BX$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BX161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BX161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>BZ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BY161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BY$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BY161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BY161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CA$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BZ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>BZ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:BZ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:BZ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CB$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CA161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CA$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CA161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CA161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CC$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CB161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CB$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CB161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CB161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CD$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CC161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CC$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CC161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CC161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CE$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CD161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CD$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CD161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CD161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CF$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CE161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CE$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CE161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CE161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CG$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CF161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CF$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CF161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CF161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CH$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CG161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CG$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CG161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CG161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CI$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CH161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CH$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CH161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CH161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CJ$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CI161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CI$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CI161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CI161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CK$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CJ161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CJ$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CJ161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CJ161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CL$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CK161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CK$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CK161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CK161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CM$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CL161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CL$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CL161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CL161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CN$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CM161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CM$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CM161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CM161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G151, -$D161, $D161)=\"n/a\",0,IF(OFFSET($G158, -$D161, $D161)=\"SL\",\nIF(OFFSET($G151,-$D161,$D161)+$E161>CO$5,IFERROR((OFFSET($G150,-$D161,$D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CN161))*IF(OFFSET($G151,-$D161,$D161)+$E161-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G152,-$D161,$D161)+$E161>CN$5,IFERROR(((OFFSET($G150,-$D161,$D161)-SUM($G161:CN161))*OFFSET($G157, -$D161, $D161)/(OFFSET($G151,-$D161,$D161))),0),OFFSET($G150,-$D161,$D161)-SUM($G161:CN161))*IF(OFFSET($G152,-$D161,$D161)+$E161-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,{"$f":"D186+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D187)","v":"Depreciation of net capex 2013"},null,null,{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>I$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:H187))*IF(OFFSET($G177,-$D187,$D187)+$E187-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>H$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:H187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:H187))*IF(OFFSET($G178,-$D187,$D187)+$E187-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>J$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:I187))*IF(OFFSET($G177,-$D187,$D187)+$E187-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>I$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:I187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:I187))*IF(OFFSET($G178,-$D187,$D187)+$E187-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>K$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:J187))*IF(OFFSET($G177,-$D187,$D187)+$E187-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>J$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:J187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:J187))*IF(OFFSET($G178,-$D187,$D187)+$E187-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>L$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:K187))*IF(OFFSET($G177,-$D187,$D187)+$E187-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>K$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:K187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:K187))*IF(OFFSET($G178,-$D187,$D187)+$E187-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>M$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:L187))*IF(OFFSET($G177,-$D187,$D187)+$E187-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>L$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:L187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:L187))*IF(OFFSET($G178,-$D187,$D187)+$E187-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>N$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:M187))*IF(OFFSET($G177,-$D187,$D187)+$E187-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>M$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:M187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:M187))*IF(OFFSET($G178,-$D187,$D187)+$E187-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>O$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:N187))*IF(OFFSET($G177,-$D187,$D187)+$E187-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>N$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:N187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:N187))*IF(OFFSET($G178,-$D187,$D187)+$E187-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>P$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:O187))*IF(OFFSET($G177,-$D187,$D187)+$E187-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>O$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:O187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:O187))*IF(OFFSET($G178,-$D187,$D187)+$E187-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>Q$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:P187))*IF(OFFSET($G177,-$D187,$D187)+$E187-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>P$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:P187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:P187))*IF(OFFSET($G178,-$D187,$D187)+$E187-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>R$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Q187))*IF(OFFSET($G177,-$D187,$D187)+$E187-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>Q$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:Q187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Q187))*IF(OFFSET($G178,-$D187,$D187)+$E187-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>S$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:R187))*IF(OFFSET($G177,-$D187,$D187)+$E187-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>R$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:R187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:R187))*IF(OFFSET($G178,-$D187,$D187)+$E187-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>T$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:S187))*IF(OFFSET($G177,-$D187,$D187)+$E187-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>S$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:S187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:S187))*IF(OFFSET($G178,-$D187,$D187)+$E187-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>U$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:T187))*IF(OFFSET($G177,-$D187,$D187)+$E187-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>T$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:T187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:T187))*IF(OFFSET($G178,-$D187,$D187)+$E187-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>V$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:U187))*IF(OFFSET($G177,-$D187,$D187)+$E187-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>U$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:U187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:U187))*IF(OFFSET($G178,-$D187,$D187)+$E187-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>W$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:V187))*IF(OFFSET($G177,-$D187,$D187)+$E187-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>V$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:V187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:V187))*IF(OFFSET($G178,-$D187,$D187)+$E187-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>X$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:W187))*IF(OFFSET($G177,-$D187,$D187)+$E187-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>W$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:W187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:W187))*IF(OFFSET($G178,-$D187,$D187)+$E187-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>Y$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:X187))*IF(OFFSET($G177,-$D187,$D187)+$E187-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>X$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:X187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:X187))*IF(OFFSET($G178,-$D187,$D187)+$E187-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>Z$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Y187))*IF(OFFSET($G177,-$D187,$D187)+$E187-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>Y$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:Y187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Y187))*IF(OFFSET($G178,-$D187,$D187)+$E187-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AA$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Z187))*IF(OFFSET($G177,-$D187,$D187)+$E187-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>Z$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:Z187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:Z187))*IF(OFFSET($G178,-$D187,$D187)+$E187-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AB$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AA187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AA$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AA187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AA187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AC$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AB187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AB$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AB187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AB187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AD$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AC187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AC$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AC187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AC187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AE$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AD187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AD$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AD187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AD187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AF$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AE187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AE$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AE187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AE187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AG$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AF187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AF$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AF187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AF187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AH$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AG187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AG$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AG187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AG187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AI$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AH187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AH$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AH187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AH187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AJ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AI187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AI$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AI187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AI187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AK$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AJ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AJ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AJ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AJ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AL$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AK187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AK$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AK187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AK187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AM$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AL187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AL$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AL187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AL187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AN$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AM187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AM$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AM187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AM187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AO$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AN187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AN$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AN187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AN187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AP$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AO187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AO$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AO187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AO187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AQ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AP187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AP$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AP187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AP187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AR$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AQ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AQ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AQ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AQ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AS$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AR187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AR$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AR187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AR187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AT$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AS187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AS$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AS187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AS187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AU$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AT187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AT$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AT187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AT187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AV$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AU187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AU$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AU187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AU187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AW$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AV187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AV$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AV187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AV187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AX$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AW187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AW$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AW187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AW187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AY$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AX187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AX$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AX187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AX187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>AZ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AY187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AY$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AY187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AY187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BA$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AZ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>AZ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:AZ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:AZ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BB$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BA187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BA$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BA187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BA187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BC$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BB187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BB$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BB187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BB187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BD$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BC187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BC$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BC187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BC187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BE$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BD187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BD$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BD187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BD187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BF$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BE187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BE$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BE187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BE187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BG$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BF187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BF$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BF187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BF187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BH$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BG187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BG$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BG187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BG187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BI$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BH187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BH$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BH187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BH187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BJ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BI187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BI$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BI187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BI187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BK$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BJ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BJ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BJ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BJ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BL$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BK187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BK$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BK187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BK187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BM$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BL187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BL$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BL187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BL187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BN$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BM187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BM$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BM187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BM187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BO$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BN187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BN$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BN187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BN187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BP$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BO187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BO$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BO187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BO187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BQ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BP187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BP$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BP187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BP187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BR$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BQ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BQ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BQ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BQ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BS$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BR187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BR$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BR187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BR187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BT$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BS187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BS$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BS187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BS187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BU$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BT187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BT$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BT187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BT187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BV$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BU187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BU$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BU187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BU187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BW$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BV187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BV$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BV187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BV187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BX$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BW187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BW$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BW187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BW187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BY$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BX187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BX$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BX187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BX187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>BZ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BY187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BY$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BY187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BY187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CA$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BZ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>BZ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:BZ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:BZ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CB$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CA187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CA$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CA187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CA187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CC$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CB187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CB$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CB187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CB187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CD$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CC187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CC$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CC187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CC187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CE$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CD187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CD$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CD187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CD187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CF$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CE187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CE$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CE187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CE187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CG$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CF187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CF$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CF187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CF187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CH$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CG187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CG$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CG187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CG187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CI$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CH187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CH$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CH187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CH187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CJ$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CI187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CI$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CI187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CI187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CK$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CJ187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CJ$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CJ187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CJ187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CL$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CK187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CK$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CK187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CK187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CM$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CL187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CL$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CL187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CL187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CN$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CM187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CM$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CM187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CM187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G177, -$D187, $D187)=\"n/a\",0,IF(OFFSET($G184, -$D187, $D187)=\"SL\",\nIF(OFFSET($G177,-$D187,$D187)+$E187>CO$5,IFERROR((OFFSET($G176,-$D187,$D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CN187))*IF(OFFSET($G177,-$D187,$D187)+$E187-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G178,-$D187,$D187)+$E187>CN$5,IFERROR(((OFFSET($G176,-$D187,$D187)-SUM($G187:CN187))*OFFSET($G183, -$D187, $D187)/(OFFSET($G177,-$D187,$D187))),0),OFFSET($G176,-$D187,$D187)-SUM($G187:CN187))*IF(OFFSET($G178,-$D187,$D187)+$E187-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E203)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E203)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E203)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E203)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E203)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E203)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E203)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E203)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E203)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E203)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E203)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E203)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E203)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E203)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E203)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E203)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E203)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E203)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E203)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E203)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E203)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E203)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E214, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>H$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:G214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>G$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:G214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:G214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>I$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:H214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>H$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:H214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:H214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>J$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:I214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>I$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:I214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:I214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>K$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:J214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>J$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:J214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:J214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>L$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:K214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>K$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:K214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:K214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>M$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:L214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>L$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:L214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:L214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>N$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:M214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>M$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:M214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:M214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>O$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:N214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>N$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:N214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:N214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>P$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:O214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>O$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:O214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:O214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>Q$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:P214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>P$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:P214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:P214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>R$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Q214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>Q$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:Q214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Q214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>S$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:R214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>R$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:R214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:R214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>T$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:S214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>S$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:S214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:S214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>U$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:T214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>T$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:T214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:T214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>V$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:U214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>U$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:U214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:U214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>W$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:V214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>V$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:V214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:V214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>X$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:W214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>W$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:W214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:W214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>Y$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:X214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>X$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:X214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:X214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>Z$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Y214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>Y$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:Y214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Y214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AA$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Z214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>Z$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:Z214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:Z214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AB$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AA214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AA$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AA214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AA214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AC$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AB214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AB$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AB214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AB214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AD$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AC214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AC$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AC214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AC214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AE$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AD214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AD$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AD214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AD214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AF$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AE214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AE$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AE214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AE214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AG$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AF214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AF$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AF214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AF214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AH$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AG214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AG$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AG214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AG214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AI$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AH214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AH$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AH214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AH214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AJ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AI214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AI$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AI214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AI214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AK$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AJ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AJ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AJ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AJ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AL$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AK214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AK$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AK214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AK214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AM$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AL214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AL$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AL214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AL214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AN$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AM214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AM$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AM214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AM214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AO$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AN214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AN$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AN214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AN214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AP$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AO214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AO$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AO214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AO214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AQ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AP214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AP$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AP214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AP214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AR$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AQ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AQ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AQ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AQ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AS$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AR214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AR$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AR214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AR214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AT$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AS214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AS$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AS214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AS214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AU$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AT214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AT$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AT214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AT214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AV$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AU214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AU$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AU214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AU214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AW$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AV214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AV$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AV214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AV214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AX$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AW214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AW$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AW214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AW214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AY$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AX214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AX$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AX214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AX214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>AZ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AY214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AY$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AY214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AY214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BA$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AZ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>AZ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:AZ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:AZ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BB$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BA214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BA$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BA214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BA214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BC$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BB214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BB$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BB214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BB214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BD$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BC214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BC$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BC214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BC214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BE$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BD214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BD$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BD214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BD214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BF$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BE214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BE$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BE214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BE214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BG$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BF214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BF$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BF214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BF214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BH$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BG214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BG$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BG214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BG214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BI$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BH214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BH$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BH214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BH214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BJ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BI214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BI$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BI214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BI214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BK$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BJ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BJ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BJ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BJ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BL$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BK214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BK$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BK214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BK214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BM$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BL214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BL$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BL214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BL214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BN$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BM214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BM$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BM214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BM214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BO$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BN214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BN$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BN214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BN214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BP$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BO214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BO$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BO214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BO214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BQ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BP214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BP$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BP214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BP214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BR$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BQ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BQ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BQ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BQ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BS$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BR214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BR$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BR214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BR214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BT$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BS214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BS$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BS214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BS214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BU$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BT214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BT$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BT214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BT214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BV$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BU214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BU$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BU214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BU214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BW$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BV214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BV$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BV214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BV214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BX$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BW214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BW$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BW214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BW214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BY$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BX214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BX$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BX214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BX214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>BZ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BY214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BY$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BY214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BY214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CA$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BZ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>BZ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:BZ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:BZ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CB$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CA214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CA$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CA214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CA214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CC$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CB214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CB$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CB214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CB214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CD$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CC214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CC$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CC214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CC214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CE$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CD214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CD$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CD214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CD214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CF$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CE214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CE$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CE214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CE214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CG$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CF214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CF$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CF214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CF214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CH$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CG214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CG$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CG214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CG214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CI$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CH214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CH$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CH214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CH214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CJ$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CI214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CI$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CI214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CI214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CK$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CJ214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CJ$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CJ214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CJ214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CL$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CK214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CK$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CK214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CK214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CM$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CL214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CL$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CL214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CL214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CN$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CM214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CM$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CM214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CM214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G204, -$D214, $D214)=\"n/a\",0,IF(OFFSET($G211, -$D214, $D214)=\"SL\",\nIF(OFFSET($G204,-$D214,$D214)+$E214>CO$5,IFERROR((OFFSET($G203,-$D214,$D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CN214)),\nIF(OFFSET($G204,-$D214,$D214)+$E214>CN$5,IFERROR(((OFFSET($G203,-$D214,$D214)-SUM($G214:CN214))*OFFSET($G210, -$D214, $D214)/(OFFSET($G204,-$D214,$D214))),0),OFFSET($G203,-$D214,$D214)-SUM($G214:CN214)))*IF(OFFSET($G204,-$D214,$D214)+$E214-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D273)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>K$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:J273))*IF(OFFSET($G263,-$D273,$D273)+$E273-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>J$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:J273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:J273))*IF(OFFSET($G264,-$D273,$D273)+$E273-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>L$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:K273))*IF(OFFSET($G263,-$D273,$D273)+$E273-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>K$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:K273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:K273))*IF(OFFSET($G264,-$D273,$D273)+$E273-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>M$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:L273))*IF(OFFSET($G263,-$D273,$D273)+$E273-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>L$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:L273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:L273))*IF(OFFSET($G264,-$D273,$D273)+$E273-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>N$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:M273))*IF(OFFSET($G263,-$D273,$D273)+$E273-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>M$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:M273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:M273))*IF(OFFSET($G264,-$D273,$D273)+$E273-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>O$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:N273))*IF(OFFSET($G263,-$D273,$D273)+$E273-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>N$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:N273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:N273))*IF(OFFSET($G264,-$D273,$D273)+$E273-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>P$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:O273))*IF(OFFSET($G263,-$D273,$D273)+$E273-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>O$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:O273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:O273))*IF(OFFSET($G264,-$D273,$D273)+$E273-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>Q$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:P273))*IF(OFFSET($G263,-$D273,$D273)+$E273-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>P$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:P273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:P273))*IF(OFFSET($G264,-$D273,$D273)+$E273-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>R$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Q273))*IF(OFFSET($G263,-$D273,$D273)+$E273-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>Q$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:Q273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Q273))*IF(OFFSET($G264,-$D273,$D273)+$E273-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>S$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:R273))*IF(OFFSET($G263,-$D273,$D273)+$E273-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>R$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:R273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:R273))*IF(OFFSET($G264,-$D273,$D273)+$E273-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>T$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:S273))*IF(OFFSET($G263,-$D273,$D273)+$E273-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>S$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:S273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:S273))*IF(OFFSET($G264,-$D273,$D273)+$E273-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>U$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:T273))*IF(OFFSET($G263,-$D273,$D273)+$E273-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>T$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:T273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:T273))*IF(OFFSET($G264,-$D273,$D273)+$E273-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>V$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:U273))*IF(OFFSET($G263,-$D273,$D273)+$E273-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>U$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:U273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:U273))*IF(OFFSET($G264,-$D273,$D273)+$E273-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>W$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:V273))*IF(OFFSET($G263,-$D273,$D273)+$E273-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>V$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:V273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:V273))*IF(OFFSET($G264,-$D273,$D273)+$E273-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>X$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:W273))*IF(OFFSET($G263,-$D273,$D273)+$E273-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>W$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:W273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:W273))*IF(OFFSET($G264,-$D273,$D273)+$E273-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>Y$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:X273))*IF(OFFSET($G263,-$D273,$D273)+$E273-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>X$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:X273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:X273))*IF(OFFSET($G264,-$D273,$D273)+$E273-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>Z$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Y273))*IF(OFFSET($G263,-$D273,$D273)+$E273-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>Y$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:Y273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Y273))*IF(OFFSET($G264,-$D273,$D273)+$E273-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AA$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Z273))*IF(OFFSET($G263,-$D273,$D273)+$E273-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>Z$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:Z273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:Z273))*IF(OFFSET($G264,-$D273,$D273)+$E273-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AB$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AA273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AA$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AA273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AA273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AC$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AB273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AB$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AB273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AB273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AD$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AC273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AC$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AC273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AC273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AE$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AD273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AD$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AD273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AD273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AF$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AE273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AE$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AE273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AE273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AG$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AF273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AF$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AF273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AF273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AH$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AG273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AG$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AG273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AG273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AI$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AH273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AH$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AH273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AH273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AJ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AI273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AI$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AI273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AI273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AK$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AJ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AJ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AJ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AJ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AL$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AK273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AK$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AK273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AK273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AM$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AL273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AL$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AL273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AL273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AN$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AM273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AM$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AM273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AM273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AO$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AN273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AN$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AN273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AN273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AP$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AO273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AO$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AO273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AO273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AQ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AP273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AP$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AP273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AP273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AR$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AQ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AQ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AQ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AQ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AS$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AR273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AR$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AR273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AR273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AT$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AS273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AS$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AS273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AS273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AU$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AT273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AT$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AT273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AT273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AV$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AU273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AU$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AU273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AU273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AW$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AV273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AV$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AV273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AV273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AX$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AW273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AW$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AW273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AW273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AY$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AX273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AX$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AX273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AX273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>AZ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AY273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AY$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AY273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AY273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BA$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AZ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>AZ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:AZ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:AZ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BB$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BA273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BA$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BA273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BA273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BC$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BB273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BB$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BB273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BB273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BD$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BC273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BC$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BC273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BC273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BE$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BD273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BD$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BD273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BD273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BF$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BE273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BE$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BE273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BE273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BG$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BF273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BF$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BF273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BF273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BH$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BG273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BG$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BG273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BG273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BI$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BH273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BH$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BH273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BH273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BJ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BI273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BI$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BI273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BI273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BK$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BJ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BJ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BJ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BJ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BL$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BK273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BK$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BK273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BK273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BM$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BL273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BL$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BL273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BL273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BN$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BM273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BM$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BM273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BM273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BO$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BN273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BN$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BN273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BN273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BP$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BO273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BO$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BO273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BO273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BQ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BP273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BP$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BP273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BP273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BR$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BQ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BQ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BQ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BQ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BS$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BR273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BR$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BR273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BR273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BT$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BS273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BS$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BS273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BS273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BU$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BT273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BT$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BT273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BT273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BV$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BU273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BU$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BU273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BU273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BW$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BV273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BV$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BV273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BV273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BX$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BW273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BW$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BW273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BW273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BY$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BX273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BX$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BX273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BX273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>BZ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BY273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BY$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BY273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BY273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CA$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BZ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>BZ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:BZ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:BZ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CB$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CA273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CA$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CA273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CA273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CC$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CB273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CB$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CB273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CB273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CD$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CC273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CC$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CC273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CC273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CE$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CD273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CD$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CD273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CD273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CF$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CE273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CE$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CE273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CE273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CG$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CF273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CF$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CF273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CF273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CH$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CG273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CG$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CG273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CG273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CI$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CH273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CH$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CH273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CH273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CJ$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CI273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CI$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CI273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CI273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CK$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CJ273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CJ$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CJ273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CJ273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CL$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CK273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CK$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CK273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CK273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CM$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CL273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CL$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CL273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CL273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CN$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CM273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CM$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CM273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CM273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G263, -$D273, $D273)=\"n/a\",0,IF(OFFSET($G270, -$D273, $D273)=\"SL\",\nIF(OFFSET($G263,-$D273,$D273)+$E273>CO$5,IFERROR((OFFSET($G262,-$D273,$D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CN273))*IF(OFFSET($G263,-$D273,$D273)+$E273-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G264,-$D273,$D273)+$E273>CN$5,IFERROR(((OFFSET($G262,-$D273,$D273)-SUM($G273:CN273))*OFFSET($G269, -$D273, $D273)/(OFFSET($G263,-$D273,$D273))),0),OFFSET($G262,-$D273,$D273)-SUM($G273:CN273))*IF(OFFSET($G264,-$D273,$D273)+$E273-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E287)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E287)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E287)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E287)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E287)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E287)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E287)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E287)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E287)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E287)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E287)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E287)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E287)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E287)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E287)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E287)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E287)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E287)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E287)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E287)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E287)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E287)","v":0}]
[null,null,null,null,null,{"$f":"F286&\" - tax depreciation\"","v":"Land - tax depreciation"},null,{"$f":"SUM(H298:H311)+H290","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R298:R311)+R290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN298:AN311)+AN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT298:BT311)+BT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUNDUP(E326, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>H$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:G326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>G$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:G326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:G326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>I$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:H326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>H$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:H326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:H326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>J$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:I326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>I$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:I326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:I326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>K$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:J326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>J$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:J326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:J326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>L$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:K326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>K$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:K326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:K326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>M$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:L326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>L$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:L326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:L326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>N$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:M326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>M$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:M326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:M326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>O$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:N326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>N$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:N326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:N326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>P$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:O326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>O$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:O326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:O326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>Q$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:P326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>P$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:P326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:P326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>R$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Q326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>Q$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:Q326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Q326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>S$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:R326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>R$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:R326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:R326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>T$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:S326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>S$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:S326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:S326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>U$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:T326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>T$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:T326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:T326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>V$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:U326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>U$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:U326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:U326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>W$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:V326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>V$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:V326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:V326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>X$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:W326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>W$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:W326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:W326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>Y$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:X326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>X$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:X326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:X326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>Z$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Y326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>Y$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:Y326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Y326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AA$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Z326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>Z$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:Z326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:Z326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AB$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AA326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AA$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AA326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AA326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AC$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AB326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AB$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AB326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AB326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AD$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AC326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AC$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AC326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AC326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AE$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AD326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AD$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AD326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AD326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AF$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AE326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AE$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AE326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AE326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AG$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AF326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AF$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AF326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AF326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AH$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AG326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AG$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AG326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AG326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AI$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AH326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AH$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AH326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AH326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AJ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AI326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AI$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AI326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AI326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AK$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AJ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AJ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AJ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AJ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AL$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AK326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AK$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AK326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AK326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AM$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AL326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AL$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AL326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AL326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AN$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AM326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AM$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AM326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AM326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AO$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AN326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AN$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AN326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AN326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AP$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AO326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AO$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AO326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AO326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AQ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AP326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AP$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AP326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AP326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AR$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AQ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AQ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AQ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AQ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AS$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AR326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AR$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AR326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AR326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AT$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AS326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AS$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AS326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AS326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AU$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AT326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AT$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AT326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AT326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AV$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AU326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AU$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AU326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AU326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AW$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AV326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AV$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AV326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AV326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AX$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AW326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AW$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AW326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AW326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AY$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AX326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AX$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AX326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AX326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>AZ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AY326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AY$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AY326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AY326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BA$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AZ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>AZ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:AZ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:AZ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BB$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BA326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BA$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BA326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BA326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BC$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BB326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BB$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BB326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BB326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BD$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BC326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BC$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BC326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BC326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BE$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BD326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BD$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BD326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BD326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BF$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BE326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BE$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BE326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BE326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BG$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BF326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BF$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BF326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BF326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BH$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BG326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BG$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BG326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BG326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BI$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BH326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BH$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BH326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BH326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BJ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BI326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BI$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BI326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BI326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BK$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BJ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BJ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BJ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BJ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BL$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BK326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BK$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BK326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BK326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BM$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BL326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BL$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BL326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BL326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BN$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BM326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BM$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BM326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BM326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BO$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BN326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BN$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BN326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BN326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BP$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BO326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BO$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BO326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BO326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BQ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BP326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BP$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BP326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BP326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BR$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BQ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BQ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BQ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BQ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BS$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BR326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BR$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BR326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BR326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BT$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BS326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BS$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BS326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BS326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BU$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BT326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BT$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BT326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BT326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BV$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BU326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BU$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BU326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BU326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BW$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BV326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BV$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BV326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BV326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BX$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BW326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BW$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BW326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BW326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BY$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BX326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BX$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BX326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BX326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>BZ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BY326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BY$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BY326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BY326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CA$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BZ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>BZ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:BZ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:BZ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CB$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CA326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CA$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CA326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CA326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CC$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CB326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CB$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CB326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CB326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CD$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CC326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CC$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CC326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CC326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CE$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CD326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CD$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CD326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CD326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CF$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CE326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CE$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CE326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CE326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CG$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CF326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CF$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CF326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CF326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CH$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CG326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CG$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CG326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CG326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CI$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CH326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CH$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CH326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CH326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CJ$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CI326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CI$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CI326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CI326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CK$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CJ326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CJ$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CJ326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CJ326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CL$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CK326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CK$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CK326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CK326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CM$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CL326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CL$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CL326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CL326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CN$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CM326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CM$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CM326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CM326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G316, -$D326, $D326)=\"n/a\",0,IF(OFFSET($G323, -$D326, $D326)=\"SL\",\nIF(OFFSET($G316,-$D326,$D326)+$E326>CO$5,IFERROR((OFFSET($G315,-$D326,$D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CN326)),\nIF(OFFSET($G316,-$D326,$D326)+$E326>CN$5,IFERROR(((OFFSET($G315,-$D326,$D326)-SUM($G326:CN326))*OFFSET($G322, -$D326, $D326)/(OFFSET($G316,-$D326,$D326))),0),OFFSET($G315,-$D326,$D326)-SUM($G326:CN326)))*IF(OFFSET($G316,-$D326,$D326)+$E326-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,{"$f":"E315+1","v":13},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E343)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E343)-INDEX('TAB input'!H$72:H$121, $E343)-INDEX('TAB input'!H$126:H$175, $E343)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E343)-INDEX('TAB input'!I$72:I$121, $E343)-INDEX('TAB input'!I$126:I$175, $E343)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E343)-INDEX('TAB input'!J$72:J$121, $E343)-INDEX('TAB input'!J$126:J$175, $E343)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E343)-INDEX('TAB input'!K$72:K$121, $E343)-INDEX('TAB input'!K$126:K$175, $E343)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E343)-INDEX('TAB input'!L$72:L$121, $E343)-INDEX('TAB input'!L$126:L$175, $E343)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E343)-INDEX('TAB input'!M$72:M$121, $E343)-INDEX('TAB input'!M$126:M$175, $E343)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E343)-INDEX('TAB input'!N$72:N$121, $E343)-INDEX('TAB input'!N$126:N$175, $E343)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E343)-INDEX('TAB input'!O$72:O$121, $E343)-INDEX('TAB input'!O$126:O$175, $E343)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E343)-INDEX('TAB input'!P$72:P$121, $E343)-INDEX('TAB input'!P$126:P$175, $E343)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E343)-INDEX('TAB input'!Q$72:Q$121, $E343)-INDEX('TAB input'!Q$126:Q$175, $E343)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E343)-INDEX('TAB input'!R$72:R$121, $E343)-INDEX('TAB input'!R$126:R$175, $E343)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E343)-INDEX('TAB input'!S$72:S$121, $E343)-INDEX('TAB input'!S$126:S$175, $E343)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E343)-INDEX('TAB input'!T$72:T$121, $E343)-INDEX('TAB input'!T$126:T$175, $E343)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E343)-INDEX('TAB input'!U$72:U$121, $E343)-INDEX('TAB input'!U$126:U$175, $E343)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E343)-INDEX('TAB input'!V$72:V$121, $E343)-INDEX('TAB input'!V$126:V$175, $E343)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E343)-INDEX('TAB input'!W$72:W$121, $E343)-INDEX('TAB input'!W$126:W$175, $E343)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E343)-INDEX('TAB input'!X$72:X$121, $E343)-INDEX('TAB input'!X$126:X$175, $E343)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E343)-INDEX('TAB input'!Y$72:Y$121, $E343)-INDEX('TAB input'!Y$126:Y$175, $E343)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E343)-INDEX('TAB input'!Z$72:Z$121, $E343)-INDEX('TAB input'!Z$126:Z$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E343)-INDEX('TAB input'!AA$72:AA$121, $E343)-INDEX('TAB input'!AA$126:AA$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E343)-INDEX('TAB input'!AB$72:AB$121, $E343)-INDEX('TAB input'!AB$126:AB$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E343)-INDEX('TAB input'!AC$72:AC$121, $E343)-INDEX('TAB input'!AC$126:AC$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E343)-INDEX('TAB input'!AD$72:AD$121, $E343)-INDEX('TAB input'!AD$126:AD$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E343)-INDEX('TAB input'!AE$72:AE$121, $E343)-INDEX('TAB input'!AE$126:AE$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E343)-INDEX('TAB input'!AF$72:AF$121, $E343)-INDEX('TAB input'!AF$126:AF$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E343)-INDEX('TAB input'!AG$72:AG$121, $E343)-INDEX('TAB input'!AG$126:AG$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E343)-INDEX('TAB input'!AH$72:AH$121, $E343)-INDEX('TAB input'!AH$126:AH$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E343)-INDEX('TAB input'!AI$72:AI$121, $E343)-INDEX('TAB input'!AI$126:AI$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E343)-INDEX('TAB input'!AJ$72:AJ$121, $E343)-INDEX('TAB input'!AJ$126:AJ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E343)-INDEX('TAB input'!AK$72:AK$121, $E343)-INDEX('TAB input'!AK$126:AK$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E343)-INDEX('TAB input'!AL$72:AL$121, $E343)-INDEX('TAB input'!AL$126:AL$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E343)-INDEX('TAB input'!AM$72:AM$121, $E343)-INDEX('TAB input'!AM$126:AM$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E343)-INDEX('TAB input'!AN$72:AN$121, $E343)-INDEX('TAB input'!AN$126:AN$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E343)-INDEX('TAB input'!AO$72:AO$121, $E343)-INDEX('TAB input'!AO$126:AO$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E343)-INDEX('TAB input'!AP$72:AP$121, $E343)-INDEX('TAB input'!AP$126:AP$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E343)-INDEX('TAB input'!AQ$72:AQ$121, $E343)-INDEX('TAB input'!AQ$126:AQ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E343)-INDEX('TAB input'!AR$72:AR$121, $E343)-INDEX('TAB input'!AR$126:AR$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E343)-INDEX('TAB input'!AS$72:AS$121, $E343)-INDEX('TAB input'!AS$126:AS$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E343)-INDEX('TAB input'!AT$72:AT$121, $E343)-INDEX('TAB input'!AT$126:AT$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E343)-INDEX('TAB input'!AU$72:AU$121, $E343)-INDEX('TAB input'!AU$126:AU$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E343)-INDEX('TAB input'!AV$72:AV$121, $E343)-INDEX('TAB input'!AV$126:AV$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E343)-INDEX('TAB input'!AW$72:AW$121, $E343)-INDEX('TAB input'!AW$126:AW$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E343)-INDEX('TAB input'!AX$72:AX$121, $E343)-INDEX('TAB input'!AX$126:AX$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E343)-INDEX('TAB input'!AY$72:AY$121, $E343)-INDEX('TAB input'!AY$126:AY$175, $E343)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E343)-INDEX('TAB input'!AZ$72:AZ$121, $E343)-INDEX('TAB input'!AZ$126:AZ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E343)-INDEX('TAB input'!BA$72:BA$121, $E343)-INDEX('TAB input'!BA$126:BA$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E343)-INDEX('TAB input'!BB$72:BB$121, $E343)-INDEX('TAB input'!BB$126:BB$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E343)-INDEX('TAB input'!BC$72:BC$121, $E343)-INDEX('TAB input'!BC$126:BC$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E343)-INDEX('TAB input'!BD$72:BD$121, $E343)-INDEX('TAB input'!BD$126:BD$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E343)-INDEX('TAB input'!BE$72:BE$121, $E343)-INDEX('TAB input'!BE$126:BE$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E343)-INDEX('TAB input'!BF$72:BF$121, $E343)-INDEX('TAB input'!BF$126:BF$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E343)-INDEX('TAB input'!BG$72:BG$121, $E343)-INDEX('TAB input'!BG$126:BG$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E343)-INDEX('TAB input'!BH$72:BH$121, $E343)-INDEX('TAB input'!BH$126:BH$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E343)-INDEX('TAB input'!BI$72:BI$121, $E343)-INDEX('TAB input'!BI$126:BI$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E343)-INDEX('TAB input'!BJ$72:BJ$121, $E343)-INDEX('TAB input'!BJ$126:BJ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E343)-INDEX('TAB input'!BK$72:BK$121, $E343)-INDEX('TAB input'!BK$126:BK$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E343)-INDEX('TAB input'!BL$72:BL$121, $E343)-INDEX('TAB input'!BL$126:BL$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E343)-INDEX('TAB input'!BM$72:BM$121, $E343)-INDEX('TAB input'!BM$126:BM$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E343)-INDEX('TAB input'!BN$72:BN$121, $E343)-INDEX('TAB input'!BN$126:BN$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E343)-INDEX('TAB input'!BO$72:BO$121, $E343)-INDEX('TAB input'!BO$126:BO$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E343)-INDEX('TAB input'!BP$72:BP$121, $E343)-INDEX('TAB input'!BP$126:BP$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E343)-INDEX('TAB input'!BQ$72:BQ$121, $E343)-INDEX('TAB input'!BQ$126:BQ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E343)-INDEX('TAB input'!BR$72:BR$121, $E343)-INDEX('TAB input'!BR$126:BR$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E343)-INDEX('TAB input'!BS$72:BS$121, $E343)-INDEX('TAB input'!BS$126:BS$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E343)-INDEX('TAB input'!BT$72:BT$121, $E343)-INDEX('TAB input'!BT$126:BT$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E343)-INDEX('TAB input'!BU$72:BU$121, $E343)-INDEX('TAB input'!BU$126:BU$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E343)-INDEX('TAB input'!BV$72:BV$121, $E343)-INDEX('TAB input'!BV$126:BV$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E343)-INDEX('TAB input'!BW$72:BW$121, $E343)-INDEX('TAB input'!BW$126:BW$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E343)-INDEX('TAB input'!BX$72:BX$121, $E343)-INDEX('TAB input'!BX$126:BX$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E343)-INDEX('TAB input'!BY$72:BY$121, $E343)-INDEX('TAB input'!BY$126:BY$175, $E343)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E343)-INDEX('TAB input'!BZ$72:BZ$121, $E343)-INDEX('TAB input'!BZ$126:BZ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E343)-INDEX('TAB input'!CA$72:CA$121, $E343)-INDEX('TAB input'!CA$126:CA$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E343)-INDEX('TAB input'!CB$72:CB$121, $E343)-INDEX('TAB input'!CB$126:CB$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E343)-INDEX('TAB input'!CC$72:CC$121, $E343)-INDEX('TAB input'!CC$126:CC$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E343)-INDEX('TAB input'!CD$72:CD$121, $E343)-INDEX('TAB input'!CD$126:CD$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E343)-INDEX('TAB input'!CE$72:CE$121, $E343)-INDEX('TAB input'!CE$126:CE$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E343)-INDEX('TAB input'!CF$72:CF$121, $E343)-INDEX('TAB input'!CF$126:CF$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E343)-INDEX('TAB input'!CG$72:CG$121, $E343)-INDEX('TAB input'!CG$126:CG$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E343)-INDEX('TAB input'!CH$72:CH$121, $E343)-INDEX('TAB input'!CH$126:CH$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E343)-INDEX('TAB input'!CI$72:CI$121, $E343)-INDEX('TAB input'!CI$126:CI$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E343)-INDEX('TAB input'!CJ$72:CJ$121, $E343)-INDEX('TAB input'!CJ$126:CJ$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E343)-INDEX('TAB input'!CK$72:CK$121, $E343)-INDEX('TAB input'!CK$126:CK$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E343)-INDEX('TAB input'!CL$72:CL$121, $E343)-INDEX('TAB input'!CL$126:CL$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E343)-INDEX('TAB input'!CM$72:CM$121, $E343)-INDEX('TAB input'!CM$126:CM$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E343)-INDEX('TAB input'!CN$72:CN$121, $E343)-INDEX('TAB input'!CN$126:CN$175, $E343)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E343)-INDEX('TAB input'!CO$72:CO$121, $E343)-INDEX('TAB input'!CO$126:CO$175, $E343)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D356)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>J$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:I363))*IF(OFFSET($G349, -$D355, $D356)+$E356-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>I$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:I363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:I363))*IF(OFFSET($G350, -$D355, $D356)+$E356-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>K$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:J363))*IF(OFFSET($G349, -$D355, $D356)+$E356-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>J$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:J363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:J363))*IF(OFFSET($G350, -$D355, $D356)+$E356-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>L$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:K363))*IF(OFFSET($G349, -$D355, $D356)+$E356-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>K$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:K363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:K363))*IF(OFFSET($G350, -$D355, $D356)+$E356-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>M$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:L363))*IF(OFFSET($G349, -$D355, $D356)+$E356-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>L$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:L363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:L363))*IF(OFFSET($G350, -$D355, $D356)+$E356-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>N$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:M363))*IF(OFFSET($G349, -$D355, $D356)+$E356-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>M$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:M363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:M363))*IF(OFFSET($G350, -$D355, $D356)+$E356-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>O$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:N363))*IF(OFFSET($G349, -$D355, $D356)+$E356-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>N$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:N363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:N363))*IF(OFFSET($G350, -$D355, $D356)+$E356-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>P$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:O363))*IF(OFFSET($G349, -$D355, $D356)+$E356-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>O$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:O363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:O363))*IF(OFFSET($G350, -$D355, $D356)+$E356-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>Q$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:P363))*IF(OFFSET($G349, -$D355, $D356)+$E356-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>P$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:P363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:P363))*IF(OFFSET($G350, -$D355, $D356)+$E356-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>R$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:Q363))*IF(OFFSET($G349, -$D355, $D356)+$E356-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>Q$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:Q363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:Q363))*IF(OFFSET($G350, -$D355, $D356)+$E356-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>S$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:R363))*IF(OFFSET($G349, -$D355, $D356)+$E356-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>R$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:R363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:R363))*IF(OFFSET($G350, -$D355, $D356)+$E356-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>T$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:S363))*IF(OFFSET($G349, -$D355, $D356)+$E356-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>S$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:S363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:S363))*IF(OFFSET($G350, -$D355, $D356)+$E356-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>U$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:T363))*IF(OFFSET($G349, -$D355, $D356)+$E356-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>T$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:T363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:T363))*IF(OFFSET($G350, -$D355, $D356)+$E356-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>V$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:U363))*IF(OFFSET($G349, -$D355, $D356)+$E356-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>U$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:U363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:U363))*IF(OFFSET($G350, -$D355, $D356)+$E356-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>W$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:V363))*IF(OFFSET($G349, -$D355, $D356)+$E356-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>V$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:V363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:V363))*IF(OFFSET($G350, -$D355, $D356)+$E356-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>X$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:W363))*IF(OFFSET($G349, -$D355, $D356)+$E356-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>W$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:W363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:W363))*IF(OFFSET($G350, -$D355, $D356)+$E356-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>Y$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:X363))*IF(OFFSET($G349, -$D355, $D356)+$E356-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>X$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:X363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:X363))*IF(OFFSET($G350, -$D355, $D356)+$E356-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>Z$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:Y363))*IF(OFFSET($G349, -$D355, $D356)+$E356-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>Y$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:Y363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:Y363))*IF(OFFSET($G350, -$D355, $D356)+$E356-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AA$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:Z363))*IF(OFFSET($G349, -$D355, $D356)+$E356-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>Z$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:Z363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:Z363))*IF(OFFSET($G350, -$D355, $D356)+$E356-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AB$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AA363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AA$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AA363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AA363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AC$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AB363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AB$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AB363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AB363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AD$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AC363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AC$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AC363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AC363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AE$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AD363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AD$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AD363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AD363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AF$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AE363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AE$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AE363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AE363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AG$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AF363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AF$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AF363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AF363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AH$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AG363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AG$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AG363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AG363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AI$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AH363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AH$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AH363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AH363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AJ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AI363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AI$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AI363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AI363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AK$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AJ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AJ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AJ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AJ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AL$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AK363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AK$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AK363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AK363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AM$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AL363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AL$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AL363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AL363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AN$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AM363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AM$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AM363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AM363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AO$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AN363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AN$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AN363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AN363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AP$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AO363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AO$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AO363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AO363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AQ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AP363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AP$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AP363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AP363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AR$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AQ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AQ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AQ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AQ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AS$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AR363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AR$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AR363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AR363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AT$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AS363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AS$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AS363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AS363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AU$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AT363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AT$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AT363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AT363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AV$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AU363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AU$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AU363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AU363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AW$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AV363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AV$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AV363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AV363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AX$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AW363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AW$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AW363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AW363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AY$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AX363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AX$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AX363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AX363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>AZ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AY363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AY$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AY363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AY363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BA$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:AZ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>AZ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:AZ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:AZ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BB$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BA363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BA$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BA363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BA363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BC$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BB363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BB$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BB363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BB363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BD$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BC363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BC$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BC363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BC363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BE$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BD363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BD$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BD363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BD363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BF$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BE363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BE$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BE363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BE363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BG$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BF363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BF$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BF363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BF363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BH$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BG363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BG$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BG363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BG363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BI$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BH363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BH$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BH363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BH363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BJ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BI363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BI$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BI363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BI363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BK$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BJ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BJ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BJ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BJ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BL$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BK363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BK$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BK363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BK363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BM$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BL363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BL$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BL363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BL363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BN$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BM363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BM$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BM363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BM363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BO$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BN363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BN$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BN363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BN363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BP$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BO363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BO$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BO363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BO363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BQ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BP363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BP$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BP363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BP363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BR$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BQ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BQ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BQ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BQ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BS$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BR363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BR$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BR363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BR363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BT$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BS363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BS$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BS363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BS363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BU$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BT363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BT$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BT363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BT363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BV$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BU363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BU$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BU363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BU363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BW$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BV363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BV$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BV363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BV363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BX$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BW363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BW$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BW363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BW363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BY$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BX363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BX$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BX363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BX363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>BZ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BY363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BY$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BY363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BY363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CA$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:BZ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>BZ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:BZ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:BZ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CB$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CA363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CA$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CA363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CA363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CC$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CB363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CB$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CB363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CB363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CD$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CC363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CC$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CC363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CC363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CE$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CD363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CD$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CD363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CD363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CF$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CE363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CE$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CE363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CE363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CG$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CF363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CF$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CF363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CF363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CH$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CG363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CG$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CG363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CG363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CI$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CH363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CH$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CH363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CH363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CJ$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CI363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CI$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CI363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CI363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CK$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CJ363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CJ$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CJ363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CJ363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CL$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CK363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CK$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CK363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CK363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CM$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CL363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CL$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CL363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CL363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CN$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CM363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CM$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CM363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CM363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G349, -$D355, $D356)=\"n/a\", 0, IF(OFFSET($G352, -$D355, $D356)=\"SL\",\nIF(OFFSET($G349, -$D355, $D356)+$E356>CO$5, IFERROR((OFFSET($G348, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))), 0), OFFSET($G348, -$D355, $D356)-SUM($G363:CN363))*IF(OFFSET($G349, -$D355, $D356)+$E356-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G350, -$D355, $D356)+$E356>CN$5, IFERROR(((OFFSET($G348, -$D355, $D356)-SUM($G363:CN363))*OFFSET($G351, -$D355, $D356)/(OFFSET($G349, -$D355, $D356))),0), OFFSET($G348, -$D355, $D356)-SUM($G363:CN363))*IF(OFFSET($G350, -$D355, $D356)+$E356-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,{"$f":"E371+1","v":15},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E399)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E399)-INDEX('TAB input'!H$72:H$121, $E399)-INDEX('TAB input'!H$126:H$175, $E399)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E399)-INDEX('TAB input'!I$72:I$121, $E399)-INDEX('TAB input'!I$126:I$175, $E399)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E399)-INDEX('TAB input'!J$72:J$121, $E399)-INDEX('TAB input'!J$126:J$175, $E399)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E399)-INDEX('TAB input'!K$72:K$121, $E399)-INDEX('TAB input'!K$126:K$175, $E399)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E399)-INDEX('TAB input'!L$72:L$121, $E399)-INDEX('TAB input'!L$126:L$175, $E399)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E399)-INDEX('TAB input'!M$72:M$121, $E399)-INDEX('TAB input'!M$126:M$175, $E399)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E399)-INDEX('TAB input'!N$72:N$121, $E399)-INDEX('TAB input'!N$126:N$175, $E399)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E399)-INDEX('TAB input'!O$72:O$121, $E399)-INDEX('TAB input'!O$126:O$175, $E399)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E399)-INDEX('TAB input'!P$72:P$121, $E399)-INDEX('TAB input'!P$126:P$175, $E399)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E399)-INDEX('TAB input'!Q$72:Q$121, $E399)-INDEX('TAB input'!Q$126:Q$175, $E399)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E399)-INDEX('TAB input'!R$72:R$121, $E399)-INDEX('TAB input'!R$126:R$175, $E399)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E399)-INDEX('TAB input'!S$72:S$121, $E399)-INDEX('TAB input'!S$126:S$175, $E399)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E399)-INDEX('TAB input'!T$72:T$121, $E399)-INDEX('TAB input'!T$126:T$175, $E399)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E399)-INDEX('TAB input'!U$72:U$121, $E399)-INDEX('TAB input'!U$126:U$175, $E399)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E399)-INDEX('TAB input'!V$72:V$121, $E399)-INDEX('TAB input'!V$126:V$175, $E399)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E399)-INDEX('TAB input'!W$72:W$121, $E399)-INDEX('TAB input'!W$126:W$175, $E399)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E399)-INDEX('TAB input'!X$72:X$121, $E399)-INDEX('TAB input'!X$126:X$175, $E399)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E399)-INDEX('TAB input'!Y$72:Y$121, $E399)-INDEX('TAB input'!Y$126:Y$175, $E399)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E399)-INDEX('TAB input'!Z$72:Z$121, $E399)-INDEX('TAB input'!Z$126:Z$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E399)-INDEX('TAB input'!AA$72:AA$121, $E399)-INDEX('TAB input'!AA$126:AA$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E399)-INDEX('TAB input'!AB$72:AB$121, $E399)-INDEX('TAB input'!AB$126:AB$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E399)-INDEX('TAB input'!AC$72:AC$121, $E399)-INDEX('TAB input'!AC$126:AC$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E399)-INDEX('TAB input'!AD$72:AD$121, $E399)-INDEX('TAB input'!AD$126:AD$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E399)-INDEX('TAB input'!AE$72:AE$121, $E399)-INDEX('TAB input'!AE$126:AE$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E399)-INDEX('TAB input'!AF$72:AF$121, $E399)-INDEX('TAB input'!AF$126:AF$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E399)-INDEX('TAB input'!AG$72:AG$121, $E399)-INDEX('TAB input'!AG$126:AG$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E399)-INDEX('TAB input'!AH$72:AH$121, $E399)-INDEX('TAB input'!AH$126:AH$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E399)-INDEX('TAB input'!AI$72:AI$121, $E399)-INDEX('TAB input'!AI$126:AI$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E399)-INDEX('TAB input'!AJ$72:AJ$121, $E399)-INDEX('TAB input'!AJ$126:AJ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E399)-INDEX('TAB input'!AK$72:AK$121, $E399)-INDEX('TAB input'!AK$126:AK$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E399)-INDEX('TAB input'!AL$72:AL$121, $E399)-INDEX('TAB input'!AL$126:AL$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E399)-INDEX('TAB input'!AM$72:AM$121, $E399)-INDEX('TAB input'!AM$126:AM$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E399)-INDEX('TAB input'!AN$72:AN$121, $E399)-INDEX('TAB input'!AN$126:AN$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E399)-INDEX('TAB input'!AO$72:AO$121, $E399)-INDEX('TAB input'!AO$126:AO$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E399)-INDEX('TAB input'!AP$72:AP$121, $E399)-INDEX('TAB input'!AP$126:AP$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E399)-INDEX('TAB input'!AQ$72:AQ$121, $E399)-INDEX('TAB input'!AQ$126:AQ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E399)-INDEX('TAB input'!AR$72:AR$121, $E399)-INDEX('TAB input'!AR$126:AR$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E399)-INDEX('TAB input'!AS$72:AS$121, $E399)-INDEX('TAB input'!AS$126:AS$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E399)-INDEX('TAB input'!AT$72:AT$121, $E399)-INDEX('TAB input'!AT$126:AT$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E399)-INDEX('TAB input'!AU$72:AU$121, $E399)-INDEX('TAB input'!AU$126:AU$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E399)-INDEX('TAB input'!AV$72:AV$121, $E399)-INDEX('TAB input'!AV$126:AV$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E399)-INDEX('TAB input'!AW$72:AW$121, $E399)-INDEX('TAB input'!AW$126:AW$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E399)-INDEX('TAB input'!AX$72:AX$121, $E399)-INDEX('TAB input'!AX$126:AX$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E399)-INDEX('TAB input'!AY$72:AY$121, $E399)-INDEX('TAB input'!AY$126:AY$175, $E399)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E399)-INDEX('TAB input'!AZ$72:AZ$121, $E399)-INDEX('TAB input'!AZ$126:AZ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E399)-INDEX('TAB input'!BA$72:BA$121, $E399)-INDEX('TAB input'!BA$126:BA$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E399)-INDEX('TAB input'!BB$72:BB$121, $E399)-INDEX('TAB input'!BB$126:BB$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E399)-INDEX('TAB input'!BC$72:BC$121, $E399)-INDEX('TAB input'!BC$126:BC$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E399)-INDEX('TAB input'!BD$72:BD$121, $E399)-INDEX('TAB input'!BD$126:BD$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E399)-INDEX('TAB input'!BE$72:BE$121, $E399)-INDEX('TAB input'!BE$126:BE$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E399)-INDEX('TAB input'!BF$72:BF$121, $E399)-INDEX('TAB input'!BF$126:BF$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E399)-INDEX('TAB input'!BG$72:BG$121, $E399)-INDEX('TAB input'!BG$126:BG$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E399)-INDEX('TAB input'!BH$72:BH$121, $E399)-INDEX('TAB input'!BH$126:BH$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E399)-INDEX('TAB input'!BI$72:BI$121, $E399)-INDEX('TAB input'!BI$126:BI$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E399)-INDEX('TAB input'!BJ$72:BJ$121, $E399)-INDEX('TAB input'!BJ$126:BJ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E399)-INDEX('TAB input'!BK$72:BK$121, $E399)-INDEX('TAB input'!BK$126:BK$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E399)-INDEX('TAB input'!BL$72:BL$121, $E399)-INDEX('TAB input'!BL$126:BL$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E399)-INDEX('TAB input'!BM$72:BM$121, $E399)-INDEX('TAB input'!BM$126:BM$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E399)-INDEX('TAB input'!BN$72:BN$121, $E399)-INDEX('TAB input'!BN$126:BN$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E399)-INDEX('TAB input'!BO$72:BO$121, $E399)-INDEX('TAB input'!BO$126:BO$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E399)-INDEX('TAB input'!BP$72:BP$121, $E399)-INDEX('TAB input'!BP$126:BP$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E399)-INDEX('TAB input'!BQ$72:BQ$121, $E399)-INDEX('TAB input'!BQ$126:BQ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E399)-INDEX('TAB input'!BR$72:BR$121, $E399)-INDEX('TAB input'!BR$126:BR$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E399)-INDEX('TAB input'!BS$72:BS$121, $E399)-INDEX('TAB input'!BS$126:BS$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E399)-INDEX('TAB input'!BT$72:BT$121, $E399)-INDEX('TAB input'!BT$126:BT$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E399)-INDEX('TAB input'!BU$72:BU$121, $E399)-INDEX('TAB input'!BU$126:BU$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E399)-INDEX('TAB input'!BV$72:BV$121, $E399)-INDEX('TAB input'!BV$126:BV$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E399)-INDEX('TAB input'!BW$72:BW$121, $E399)-INDEX('TAB input'!BW$126:BW$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E399)-INDEX('TAB input'!BX$72:BX$121, $E399)-INDEX('TAB input'!BX$126:BX$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E399)-INDEX('TAB input'!BY$72:BY$121, $E399)-INDEX('TAB input'!BY$126:BY$175, $E399)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E399)-INDEX('TAB input'!BZ$72:BZ$121, $E399)-INDEX('TAB input'!BZ$126:BZ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E399)-INDEX('TAB input'!CA$72:CA$121, $E399)-INDEX('TAB input'!CA$126:CA$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E399)-INDEX('TAB input'!CB$72:CB$121, $E399)-INDEX('TAB input'!CB$126:CB$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E399)-INDEX('TAB input'!CC$72:CC$121, $E399)-INDEX('TAB input'!CC$126:CC$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E399)-INDEX('TAB input'!CD$72:CD$121, $E399)-INDEX('TAB input'!CD$126:CD$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E399)-INDEX('TAB input'!CE$72:CE$121, $E399)-INDEX('TAB input'!CE$126:CE$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E399)-INDEX('TAB input'!CF$72:CF$121, $E399)-INDEX('TAB input'!CF$126:CF$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E399)-INDEX('TAB input'!CG$72:CG$121, $E399)-INDEX('TAB input'!CG$126:CG$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E399)-INDEX('TAB input'!CH$72:CH$121, $E399)-INDEX('TAB input'!CH$126:CH$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E399)-INDEX('TAB input'!CI$72:CI$121, $E399)-INDEX('TAB input'!CI$126:CI$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E399)-INDEX('TAB input'!CJ$72:CJ$121, $E399)-INDEX('TAB input'!CJ$126:CJ$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E399)-INDEX('TAB input'!CK$72:CK$121, $E399)-INDEX('TAB input'!CK$126:CK$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E399)-INDEX('TAB input'!CL$72:CL$121, $E399)-INDEX('TAB input'!CL$126:CL$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E399)-INDEX('TAB input'!CM$72:CM$121, $E399)-INDEX('TAB input'!CM$126:CM$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E399)-INDEX('TAB input'!CN$72:CN$121, $E399)-INDEX('TAB input'!CN$126:CN$175, $E399)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E399)-INDEX('TAB input'!CO$72:CO$121, $E399)-INDEX('TAB input'!CO$126:CO$175, $E399)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D411)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>I$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:H418))*IF(OFFSET($G404, -$D410, $D411)+$E411-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>H$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:H418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:H418))*IF(OFFSET($G405, -$D410, $D411)+$E411-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>J$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:I418))*IF(OFFSET($G404, -$D410, $D411)+$E411-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>I$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:I418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:I418))*IF(OFFSET($G405, -$D410, $D411)+$E411-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>K$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:J418))*IF(OFFSET($G404, -$D410, $D411)+$E411-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>J$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:J418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:J418))*IF(OFFSET($G405, -$D410, $D411)+$E411-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>L$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:K418))*IF(OFFSET($G404, -$D410, $D411)+$E411-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>K$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:K418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:K418))*IF(OFFSET($G405, -$D410, $D411)+$E411-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>M$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:L418))*IF(OFFSET($G404, -$D410, $D411)+$E411-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>L$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:L418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:L418))*IF(OFFSET($G405, -$D410, $D411)+$E411-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>N$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:M418))*IF(OFFSET($G404, -$D410, $D411)+$E411-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>M$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:M418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:M418))*IF(OFFSET($G405, -$D410, $D411)+$E411-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>O$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:N418))*IF(OFFSET($G404, -$D410, $D411)+$E411-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>N$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:N418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:N418))*IF(OFFSET($G405, -$D410, $D411)+$E411-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>P$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:O418))*IF(OFFSET($G404, -$D410, $D411)+$E411-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>O$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:O418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:O418))*IF(OFFSET($G405, -$D410, $D411)+$E411-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>Q$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:P418))*IF(OFFSET($G404, -$D410, $D411)+$E411-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>P$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:P418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:P418))*IF(OFFSET($G405, -$D410, $D411)+$E411-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>R$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:Q418))*IF(OFFSET($G404, -$D410, $D411)+$E411-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>Q$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:Q418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:Q418))*IF(OFFSET($G405, -$D410, $D411)+$E411-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>S$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:R418))*IF(OFFSET($G404, -$D410, $D411)+$E411-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>R$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:R418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:R418))*IF(OFFSET($G405, -$D410, $D411)+$E411-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>T$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:S418))*IF(OFFSET($G404, -$D410, $D411)+$E411-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>S$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:S418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:S418))*IF(OFFSET($G405, -$D410, $D411)+$E411-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>U$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:T418))*IF(OFFSET($G404, -$D410, $D411)+$E411-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>T$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:T418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:T418))*IF(OFFSET($G405, -$D410, $D411)+$E411-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>V$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:U418))*IF(OFFSET($G404, -$D410, $D411)+$E411-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>U$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:U418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:U418))*IF(OFFSET($G405, -$D410, $D411)+$E411-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>W$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:V418))*IF(OFFSET($G404, -$D410, $D411)+$E411-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>V$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:V418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:V418))*IF(OFFSET($G405, -$D410, $D411)+$E411-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>X$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:W418))*IF(OFFSET($G404, -$D410, $D411)+$E411-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>W$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:W418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:W418))*IF(OFFSET($G405, -$D410, $D411)+$E411-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>Y$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:X418))*IF(OFFSET($G404, -$D410, $D411)+$E411-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>X$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:X418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:X418))*IF(OFFSET($G405, -$D410, $D411)+$E411-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>Z$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:Y418))*IF(OFFSET($G404, -$D410, $D411)+$E411-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>Y$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:Y418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:Y418))*IF(OFFSET($G405, -$D410, $D411)+$E411-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AA$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:Z418))*IF(OFFSET($G404, -$D410, $D411)+$E411-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>Z$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:Z418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:Z418))*IF(OFFSET($G405, -$D410, $D411)+$E411-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AB$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AA418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AA$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AA418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AA418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AC$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AB418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AB$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AB418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AB418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AD$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AC418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AC$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AC418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AC418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AE$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AD418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AD$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AD418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AD418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AF$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AE418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AE$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AE418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AE418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AG$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AF418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AF$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AF418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AF418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AH$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AG418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AG$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AG418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AG418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AI$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AH418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AH$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AH418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AH418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AJ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AI418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AI$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AI418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AI418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AK$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AJ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AJ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AJ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AJ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AL$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AK418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AK$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AK418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AK418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AM$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AL418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AL$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AL418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AL418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AN$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AM418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AM$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AM418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AM418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AO$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AN418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AN$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AN418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AN418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AP$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AO418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AO$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AO418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AO418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AQ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AP418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AP$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AP418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AP418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AR$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AQ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AQ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AQ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AQ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AS$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AR418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AR$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AR418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AR418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AT$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AS418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AS$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AS418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AS418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AU$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AT418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AT$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AT418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AT418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AV$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AU418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AU$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AU418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AU418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AW$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AV418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AV$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AV418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AV418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AX$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AW418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AW$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AW418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AW418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AY$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AX418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AX$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AX418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AX418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>AZ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AY418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AY$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AY418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AY418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BA$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:AZ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>AZ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:AZ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:AZ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BB$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BA418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BA$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BA418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BA418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BC$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BB418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BB$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BB418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BB418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BD$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BC418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BC$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BC418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BC418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BE$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BD418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BD$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BD418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BD418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BF$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BE418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BE$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BE418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BE418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BG$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BF418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BF$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BF418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BF418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BH$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BG418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BG$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BG418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BG418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BI$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BH418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BH$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BH418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BH418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BJ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BI418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BI$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BI418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BI418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BK$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BJ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BJ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BJ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BJ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BL$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BK418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BK$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BK418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BK418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BM$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BL418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BL$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BL418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BL418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BN$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BM418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BM$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BM418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BM418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BO$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BN418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BN$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BN418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BN418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BP$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BO418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BO$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BO418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BO418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BQ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BP418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BP$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BP418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BP418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BR$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BQ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BQ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BQ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BQ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BS$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BR418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BR$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BR418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BR418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BT$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BS418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BS$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BS418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BS418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BU$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BT418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BT$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BT418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BT418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BV$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BU418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BU$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BU418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BU418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BW$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BV418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BV$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BV418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BV418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BX$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BW418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BW$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BW418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BW418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BY$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BX418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BX$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BX418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BX418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>BZ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BY418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BY$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BY418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BY418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CA$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:BZ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>BZ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:BZ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:BZ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CB$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CA418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CA$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CA418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CA418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CC$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CB418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CB$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CB418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CB418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CD$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CC418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CC$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CC418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CC418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CE$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CD418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CD$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CD418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CD418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CF$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CE418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CE$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CE418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CE418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CG$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CF418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CF$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CF418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CF418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CH$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CG418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CG$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CG418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CG418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CI$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CH418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CH$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CH418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CH418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CJ$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CI418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CI$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CI418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CI418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CK$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CJ418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CJ$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CJ418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CJ418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CL$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CK418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CK$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CK418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CK418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CM$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CL418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CL$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CL418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CL418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CN$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CM418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CM$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CM418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CM418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G404, -$D410, $D411)=\"n/a\", 0, IF(OFFSET($G407, -$D410, $D411)=\"SL\",\nIF(OFFSET($G404, -$D410, $D411)+$E411>CO$5, IFERROR((OFFSET($G403, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))), 0), OFFSET($G403, -$D410, $D411)-SUM($G418:CN418))*IF(OFFSET($G404, -$D410, $D411)+$E411-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G405, -$D410, $D411)+$E411>CN$5, IFERROR(((OFFSET($G403, -$D410, $D411)-SUM($G418:CN418))*OFFSET($G406, -$D410, $D411)/(OFFSET($G404, -$D410, $D411))),0), OFFSET($G403, -$D410, $D411)-SUM($G418:CN418))*IF(OFFSET($G405, -$D410, $D411)+$E411-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,{"$f":"ROUNDUP(E438, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>H$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:G438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>G$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:G438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:G438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>I$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:H438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>H$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:H438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:H438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>J$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:I438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>I$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:I438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:I438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>K$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:J438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>J$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:J438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:J438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>L$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:K438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>K$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:K438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:K438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>M$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:L438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>L$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:L438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:L438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>N$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:M438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>M$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:M438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:M438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>O$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:N438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>N$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:N438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:N438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>P$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:O438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>O$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:O438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:O438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>Q$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:P438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>P$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:P438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:P438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>R$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Q438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>Q$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:Q438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Q438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>S$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:R438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>R$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:R438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:R438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>T$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:S438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>S$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:S438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:S438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>U$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:T438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>T$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:T438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:T438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>V$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:U438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>U$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:U438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:U438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>W$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:V438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>V$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:V438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:V438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>X$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:W438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>W$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:W438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:W438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>Y$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:X438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>X$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:X438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:X438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>Z$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Y438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>Y$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:Y438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Y438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AA$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Z438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>Z$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:Z438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:Z438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AB$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AA438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AA$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AA438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AA438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AC$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AB438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AB$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AB438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AB438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AD$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AC438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AC$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AC438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AC438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AE$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AD438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AD$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AD438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AD438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AF$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AE438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AE$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AE438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AE438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AG$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AF438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AF$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AF438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AF438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AH$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AG438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AG$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AG438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AG438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AI$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AH438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AH$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AH438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AH438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AJ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AI438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AI$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AI438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AI438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AK$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AJ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AJ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AJ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AJ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AL$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AK438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AK$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AK438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AK438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AM$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AL438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AL$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AL438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AL438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AN$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AM438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AM$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AM438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AM438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AO$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AN438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AN$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AN438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AN438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AP$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AO438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AO$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AO438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AO438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AQ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AP438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AP$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AP438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AP438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AR$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AQ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AQ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AQ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AQ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AS$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AR438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AR$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AR438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AR438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AT$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AS438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AS$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AS438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AS438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AU$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AT438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AT$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AT438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AT438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AV$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AU438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AU$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AU438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AU438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AW$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AV438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AV$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AV438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AV438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AX$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AW438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AW$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AW438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AW438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AY$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AX438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AX$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AX438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AX438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>AZ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AY438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AY$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AY438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AY438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BA$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AZ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>AZ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:AZ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:AZ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BB$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BA438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BA$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BA438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BA438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BC$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BB438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BB$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BB438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BB438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BD$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BC438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BC$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BC438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BC438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BE$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BD438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BD$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BD438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BD438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BF$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BE438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BE$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BE438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BE438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BG$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BF438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BF$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BF438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BF438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BH$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BG438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BG$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BG438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BG438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BI$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BH438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BH$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BH438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BH438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BJ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BI438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BI$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BI438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BI438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BK$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BJ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BJ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BJ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BJ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BL$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BK438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BK$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BK438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BK438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BM$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BL438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BL$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BL438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BL438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BN$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BM438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BM$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BM438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BM438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BO$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BN438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BN$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BN438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BN438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BP$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BO438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BO$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BO438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BO438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BQ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BP438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BP$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BP438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BP438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BR$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BQ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BQ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BQ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BQ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BS$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BR438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BR$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BR438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BR438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BT$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BS438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BS$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BS438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BS438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BU$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BT438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BT$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BT438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BT438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BV$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BU438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BU$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BU438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BU438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BW$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BV438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BV$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BV438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BV438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BX$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BW438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BW$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BW438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BW438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BY$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BX438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BX$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BX438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BX438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>BZ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BY438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BY$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BY438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BY438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CA$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BZ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>BZ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:BZ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:BZ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CB$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CA438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CA$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CA438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CA438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CC$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CB438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CB$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CB438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CB438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CD$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CC438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CC$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CC438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CC438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CE$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CD438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CD$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CD438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CD438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CF$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CE438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CE$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CE438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CE438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CG$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CF438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CF$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CF438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CF438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CH$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CG438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CG$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CG438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CG438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CI$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CH438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CH$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CH438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CH438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CJ$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CI438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CI$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CI438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CI438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CK$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CJ438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CJ$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CJ438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CJ438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CL$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CK438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CK$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CK438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CK438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CM$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CL438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CL$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CL438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CL438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CN$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CM438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CM$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CM438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CM438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G428, -$D438, $D438)=\"n/a\",0,IF(OFFSET($G435, -$D438, $D438)=\"SL\",\nIF(OFFSET($G428,-$D438,$D438)+$E438>CO$5,IFERROR((OFFSET($G427,-$D438,$D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CN438)),\nIF(OFFSET($G428,-$D438,$D438)+$E438>CN$5,IFERROR(((OFFSET($G427,-$D438,$D438)-SUM($G438:CN438))*OFFSET($G434, -$D438, $D438)/(OFFSET($G428,-$D438,$D438))),0),OFFSET($G427,-$D438,$D438)-SUM($G438:CN438)))*IF(OFFSET($G428,-$D438,$D438)+$E438-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D442)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>L$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:K449))*IF(OFFSET($G435, -$D441, $D442)+$E442-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>K$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:K449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:K449))*IF(OFFSET($G436, -$D441, $D442)+$E442-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>M$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:L449))*IF(OFFSET($G435, -$D441, $D442)+$E442-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>L$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:L449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:L449))*IF(OFFSET($G436, -$D441, $D442)+$E442-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>N$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:M449))*IF(OFFSET($G435, -$D441, $D442)+$E442-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>M$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:M449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:M449))*IF(OFFSET($G436, -$D441, $D442)+$E442-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>O$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:N449))*IF(OFFSET($G435, -$D441, $D442)+$E442-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>N$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:N449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:N449))*IF(OFFSET($G436, -$D441, $D442)+$E442-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>P$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:O449))*IF(OFFSET($G435, -$D441, $D442)+$E442-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>O$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:O449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:O449))*IF(OFFSET($G436, -$D441, $D442)+$E442-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>Q$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:P449))*IF(OFFSET($G435, -$D441, $D442)+$E442-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>P$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:P449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:P449))*IF(OFFSET($G436, -$D441, $D442)+$E442-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>R$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:Q449))*IF(OFFSET($G435, -$D441, $D442)+$E442-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>Q$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:Q449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:Q449))*IF(OFFSET($G436, -$D441, $D442)+$E442-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>S$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:R449))*IF(OFFSET($G435, -$D441, $D442)+$E442-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>R$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:R449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:R449))*IF(OFFSET($G436, -$D441, $D442)+$E442-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>T$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:S449))*IF(OFFSET($G435, -$D441, $D442)+$E442-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>S$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:S449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:S449))*IF(OFFSET($G436, -$D441, $D442)+$E442-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>U$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:T449))*IF(OFFSET($G435, -$D441, $D442)+$E442-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>T$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:T449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:T449))*IF(OFFSET($G436, -$D441, $D442)+$E442-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>V$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:U449))*IF(OFFSET($G435, -$D441, $D442)+$E442-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>U$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:U449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:U449))*IF(OFFSET($G436, -$D441, $D442)+$E442-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>W$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:V449))*IF(OFFSET($G435, -$D441, $D442)+$E442-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>V$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:V449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:V449))*IF(OFFSET($G436, -$D441, $D442)+$E442-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>X$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:W449))*IF(OFFSET($G435, -$D441, $D442)+$E442-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>W$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:W449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:W449))*IF(OFFSET($G436, -$D441, $D442)+$E442-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>Y$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:X449))*IF(OFFSET($G435, -$D441, $D442)+$E442-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>X$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:X449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:X449))*IF(OFFSET($G436, -$D441, $D442)+$E442-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>Z$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:Y449))*IF(OFFSET($G435, -$D441, $D442)+$E442-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>Y$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:Y449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:Y449))*IF(OFFSET($G436, -$D441, $D442)+$E442-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AA$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:Z449))*IF(OFFSET($G435, -$D441, $D442)+$E442-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>Z$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:Z449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:Z449))*IF(OFFSET($G436, -$D441, $D442)+$E442-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AB$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AA449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AA$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AA449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AA449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AC$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AB449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AB$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AB449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AB449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AD$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AC449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AC$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AC449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AC449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AE$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AD449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AD$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AD449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AD449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AF$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AE449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AE$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AE449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AE449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AG$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AF449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AF$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AF449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AF449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AH$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AG449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AG$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AG449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AG449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AI$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AH449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AH$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AH449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AH449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AJ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AI449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AI$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AI449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AI449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AK$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AJ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AJ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AJ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AJ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AL$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AK449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AK$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AK449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AK449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AM$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AL449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AL$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AL449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AL449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AN$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AM449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AM$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AM449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AM449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AO$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AN449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AN$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AN449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AN449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AP$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AO449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AO$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AO449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AO449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AQ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AP449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AP$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AP449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AP449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AR$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AQ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AQ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AQ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AQ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AS$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AR449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AR$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AR449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AR449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AT$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AS449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AS$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AS449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AS449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AU$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AT449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AT$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AT449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AT449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AV$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AU449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AU$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AU449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AU449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AW$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AV449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AV$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AV449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AV449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AX$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AW449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AW$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AW449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AW449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AY$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AX449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AX$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AX449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AX449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>AZ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AY449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AY$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AY449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AY449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BA$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:AZ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>AZ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:AZ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:AZ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BB$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BA449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BA$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BA449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BA449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BC$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BB449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BB$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BB449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BB449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BD$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BC449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BC$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BC449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BC449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BE$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BD449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BD$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BD449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BD449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BF$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BE449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BE$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BE449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BE449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BG$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BF449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BF$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BF449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BF449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BH$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BG449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BG$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BG449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BG449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BI$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BH449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BH$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BH449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BH449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BJ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BI449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BI$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BI449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BI449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BK$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BJ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BJ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BJ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BJ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BL$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BK449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BK$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BK449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BK449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BM$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BL449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BL$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BL449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BL449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BN$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BM449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BM$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BM449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BM449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BO$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BN449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BN$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BN449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BN449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BP$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BO449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BO$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BO449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BO449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BQ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BP449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BP$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BP449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BP449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BR$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BQ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BQ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BQ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BQ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BS$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BR449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BR$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BR449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BR449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BT$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BS449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BS$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BS449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BS449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BU$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BT449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BT$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BT449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BT449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BV$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BU449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BU$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BU449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BU449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BW$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BV449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BV$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BV449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BV449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BX$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BW449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BW$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BW449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BW449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BY$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BX449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BX$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BX449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BX449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>BZ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BY449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BY$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BY449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BY449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CA$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:BZ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>BZ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:BZ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:BZ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CB$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CA449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CA$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CA449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CA449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CC$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CB449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CB$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CB449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CB449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CD$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CC449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CC$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CC449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CC449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CE$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CD449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CD$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CD449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CD449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CF$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CE449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CE$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CE449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CE449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CG$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CF449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CF$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CF449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CF449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CH$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CG449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CG$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CG449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CG449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CI$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CH449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CH$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CH449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CH449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CJ$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CI449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CI$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CI449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CI449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CK$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CJ449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CJ$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CJ449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CJ449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CL$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CK449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CK$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CK449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CK449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CM$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CL449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CL$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CL449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CL449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CN$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CM449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CM$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CM449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CM449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G435, -$D441, $D442)=\"n/a\", 0, IF(OFFSET($G438, -$D441, $D442)=\"SL\",\nIF(OFFSET($G435, -$D441, $D442)+$E442>CO$5, IFERROR((OFFSET($G434, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))), 0), OFFSET($G434, -$D441, $D442)-SUM($G449:CN449))*IF(OFFSET($G435, -$D441, $D442)+$E442-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G436, -$D441, $D442)+$E442>CN$5, IFERROR(((OFFSET($G434, -$D441, $D442)-SUM($G449:CN449))*OFFSET($G437, -$D441, $D442)/(OFFSET($G435, -$D441, $D442))),0), OFFSET($G434, -$D441, $D442)-SUM($G449:CN449))*IF(OFFSET($G436, -$D441, $D442)+$E442-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D468)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>J$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:I475))*IF(OFFSET($G461, -$D467, $D468)+$E468-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>I$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:I475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:I475))*IF(OFFSET($G462, -$D467, $D468)+$E468-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>K$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:J475))*IF(OFFSET($G461, -$D467, $D468)+$E468-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>J$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:J475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:J475))*IF(OFFSET($G462, -$D467, $D468)+$E468-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>L$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:K475))*IF(OFFSET($G461, -$D467, $D468)+$E468-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>K$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:K475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:K475))*IF(OFFSET($G462, -$D467, $D468)+$E468-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>M$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:L475))*IF(OFFSET($G461, -$D467, $D468)+$E468-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>L$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:L475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:L475))*IF(OFFSET($G462, -$D467, $D468)+$E468-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>N$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:M475))*IF(OFFSET($G461, -$D467, $D468)+$E468-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>M$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:M475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:M475))*IF(OFFSET($G462, -$D467, $D468)+$E468-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>O$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:N475))*IF(OFFSET($G461, -$D467, $D468)+$E468-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>N$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:N475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:N475))*IF(OFFSET($G462, -$D467, $D468)+$E468-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>P$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:O475))*IF(OFFSET($G461, -$D467, $D468)+$E468-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>O$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:O475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:O475))*IF(OFFSET($G462, -$D467, $D468)+$E468-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>Q$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:P475))*IF(OFFSET($G461, -$D467, $D468)+$E468-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>P$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:P475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:P475))*IF(OFFSET($G462, -$D467, $D468)+$E468-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>R$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:Q475))*IF(OFFSET($G461, -$D467, $D468)+$E468-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>Q$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:Q475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:Q475))*IF(OFFSET($G462, -$D467, $D468)+$E468-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>S$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:R475))*IF(OFFSET($G461, -$D467, $D468)+$E468-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>R$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:R475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:R475))*IF(OFFSET($G462, -$D467, $D468)+$E468-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>T$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:S475))*IF(OFFSET($G461, -$D467, $D468)+$E468-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>S$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:S475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:S475))*IF(OFFSET($G462, -$D467, $D468)+$E468-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>U$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:T475))*IF(OFFSET($G461, -$D467, $D468)+$E468-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>T$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:T475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:T475))*IF(OFFSET($G462, -$D467, $D468)+$E468-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>V$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:U475))*IF(OFFSET($G461, -$D467, $D468)+$E468-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>U$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:U475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:U475))*IF(OFFSET($G462, -$D467, $D468)+$E468-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>W$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:V475))*IF(OFFSET($G461, -$D467, $D468)+$E468-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>V$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:V475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:V475))*IF(OFFSET($G462, -$D467, $D468)+$E468-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>X$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:W475))*IF(OFFSET($G461, -$D467, $D468)+$E468-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>W$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:W475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:W475))*IF(OFFSET($G462, -$D467, $D468)+$E468-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>Y$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:X475))*IF(OFFSET($G461, -$D467, $D468)+$E468-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>X$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:X475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:X475))*IF(OFFSET($G462, -$D467, $D468)+$E468-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>Z$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:Y475))*IF(OFFSET($G461, -$D467, $D468)+$E468-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>Y$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:Y475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:Y475))*IF(OFFSET($G462, -$D467, $D468)+$E468-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AA$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:Z475))*IF(OFFSET($G461, -$D467, $D468)+$E468-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>Z$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:Z475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:Z475))*IF(OFFSET($G462, -$D467, $D468)+$E468-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AB$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AA475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AA$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AA475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AA475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AC$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AB475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AB$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AB475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AB475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AD$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AC475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AC$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AC475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AC475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AE$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AD475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AD$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AD475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AD475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AF$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AE475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AE$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AE475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AE475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AG$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AF475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AF$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AF475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AF475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AH$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AG475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AG$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AG475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AG475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AI$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AH475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AH$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AH475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AH475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AJ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AI475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AI$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AI475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AI475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AK$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AJ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AJ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AJ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AJ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AL$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AK475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AK$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AK475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AK475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AM$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AL475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AL$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AL475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AL475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AN$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AM475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AM$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AM475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AM475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AO$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AN475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AN$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AN475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AN475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AP$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AO475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AO$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AO475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AO475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AQ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AP475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AP$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AP475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AP475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AR$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AQ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AQ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AQ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AQ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AS$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AR475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AR$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AR475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AR475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AT$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AS475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AS$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AS475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AS475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AU$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AT475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AT$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AT475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AT475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AV$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AU475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AU$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AU475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AU475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AW$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AV475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AV$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AV475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AV475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AX$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AW475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AW$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AW475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AW475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AY$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AX475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AX$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AX475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AX475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>AZ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AY475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AY$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AY475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AY475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BA$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:AZ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>AZ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:AZ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:AZ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BB$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BA475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BA$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BA475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BA475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BC$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BB475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BB$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BB475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BB475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BD$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BC475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BC$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BC475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BC475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BE$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BD475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BD$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BD475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BD475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BF$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BE475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BE$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BE475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BE475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BG$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BF475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BF$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BF475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BF475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BH$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BG475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BG$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BG475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BG475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BI$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BH475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BH$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BH475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BH475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BJ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BI475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BI$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BI475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BI475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BK$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BJ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BJ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BJ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BJ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BL$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BK475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BK$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BK475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BK475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BM$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BL475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BL$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BL475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BL475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BN$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BM475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BM$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BM475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BM475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BO$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BN475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BN$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BN475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BN475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BP$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BO475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BO$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BO475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BO475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BQ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BP475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BP$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BP475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BP475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BR$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BQ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BQ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BQ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BQ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BS$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BR475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BR$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BR475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BR475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BT$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BS475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BS$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BS475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BS475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BU$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BT475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BT$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BT475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BT475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BV$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BU475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BU$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BU475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BU475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BW$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BV475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BV$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BV475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BV475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BX$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BW475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BW$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BW475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BW475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BY$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BX475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BX$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BX475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BX475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>BZ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BY475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BY$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BY475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BY475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CA$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:BZ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>BZ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:BZ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:BZ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CB$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CA475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CA$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CA475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CA475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CC$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CB475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CB$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CB475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CB475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CD$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CC475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CC$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CC475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CC475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CE$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CD475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CD$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CD475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CD475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CF$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CE475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CE$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CE475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CE475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CG$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CF475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CF$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CF475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CF475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CH$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CG475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CG$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CG475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CG475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CI$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CH475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CH$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CH475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CH475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CJ$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CI475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CI$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CI475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CI475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CK$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CJ475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CJ$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CJ475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CJ475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CL$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CK475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CK$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CK475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CK475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CM$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CL475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CL$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CL475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CL475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CN$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CM475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CM$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CM475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CM475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G461, -$D467, $D468)=\"n/a\", 0, IF(OFFSET($G464, -$D467, $D468)=\"SL\",\nIF(OFFSET($G461, -$D467, $D468)+$E468>CO$5, IFERROR((OFFSET($G460, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))), 0), OFFSET($G460, -$D467, $D468)-SUM($G475:CN475))*IF(OFFSET($G461, -$D467, $D468)+$E468-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G462, -$D467, $D468)+$E468>CN$5, IFERROR(((OFFSET($G460, -$D467, $D468)-SUM($G475:CN475))*OFFSET($G463, -$D467, $D468)/(OFFSET($G461, -$D467, $D468))),0), OFFSET($G460, -$D467, $D468)-SUM($G475:CN475))*IF(OFFSET($G462, -$D467, $D468)+$E468-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D498)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>L$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:K505))*IF(OFFSET($G491, -$D497, $D498)+$E498-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>K$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:K505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:K505))*IF(OFFSET($G492, -$D497, $D498)+$E498-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>M$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:L505))*IF(OFFSET($G491, -$D497, $D498)+$E498-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>L$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:L505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:L505))*IF(OFFSET($G492, -$D497, $D498)+$E498-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>N$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:M505))*IF(OFFSET($G491, -$D497, $D498)+$E498-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>M$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:M505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:M505))*IF(OFFSET($G492, -$D497, $D498)+$E498-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>O$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:N505))*IF(OFFSET($G491, -$D497, $D498)+$E498-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>N$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:N505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:N505))*IF(OFFSET($G492, -$D497, $D498)+$E498-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>P$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:O505))*IF(OFFSET($G491, -$D497, $D498)+$E498-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>O$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:O505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:O505))*IF(OFFSET($G492, -$D497, $D498)+$E498-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>Q$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:P505))*IF(OFFSET($G491, -$D497, $D498)+$E498-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>P$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:P505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:P505))*IF(OFFSET($G492, -$D497, $D498)+$E498-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>R$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:Q505))*IF(OFFSET($G491, -$D497, $D498)+$E498-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>Q$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:Q505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:Q505))*IF(OFFSET($G492, -$D497, $D498)+$E498-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>S$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:R505))*IF(OFFSET($G491, -$D497, $D498)+$E498-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>R$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:R505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:R505))*IF(OFFSET($G492, -$D497, $D498)+$E498-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>T$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:S505))*IF(OFFSET($G491, -$D497, $D498)+$E498-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>S$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:S505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:S505))*IF(OFFSET($G492, -$D497, $D498)+$E498-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>U$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:T505))*IF(OFFSET($G491, -$D497, $D498)+$E498-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>T$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:T505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:T505))*IF(OFFSET($G492, -$D497, $D498)+$E498-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>V$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:U505))*IF(OFFSET($G491, -$D497, $D498)+$E498-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>U$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:U505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:U505))*IF(OFFSET($G492, -$D497, $D498)+$E498-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>W$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:V505))*IF(OFFSET($G491, -$D497, $D498)+$E498-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>V$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:V505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:V505))*IF(OFFSET($G492, -$D497, $D498)+$E498-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>X$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:W505))*IF(OFFSET($G491, -$D497, $D498)+$E498-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>W$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:W505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:W505))*IF(OFFSET($G492, -$D497, $D498)+$E498-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>Y$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:X505))*IF(OFFSET($G491, -$D497, $D498)+$E498-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>X$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:X505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:X505))*IF(OFFSET($G492, -$D497, $D498)+$E498-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>Z$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:Y505))*IF(OFFSET($G491, -$D497, $D498)+$E498-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>Y$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:Y505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:Y505))*IF(OFFSET($G492, -$D497, $D498)+$E498-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AA$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:Z505))*IF(OFFSET($G491, -$D497, $D498)+$E498-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>Z$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:Z505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:Z505))*IF(OFFSET($G492, -$D497, $D498)+$E498-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AB$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AA505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AA$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AA505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AA505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AC$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AB505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AB$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AB505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AB505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AD$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AC505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AC$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AC505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AC505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AE$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AD505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AD$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AD505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AD505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AF$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AE505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AE$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AE505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AE505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AG$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AF505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AF$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AF505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AF505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AH$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AG505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AG$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AG505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AG505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AI$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AH505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AH$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AH505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AH505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AJ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AI505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AI$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AI505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AI505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AK$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AJ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AJ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AJ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AJ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AL$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AK505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AK$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AK505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AK505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AM$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AL505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AL$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AL505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AL505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AN$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AM505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AM$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AM505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AM505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AO$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AN505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AN$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AN505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AN505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AP$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AO505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AO$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AO505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AO505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AQ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AP505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AP$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AP505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AP505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AR$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AQ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AQ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AQ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AQ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AS$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AR505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AR$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AR505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AR505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AT$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AS505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AS$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AS505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AS505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AU$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AT505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AT$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AT505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AT505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AV$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AU505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AU$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AU505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AU505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AW$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AV505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AV$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AV505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AV505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AX$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AW505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AW$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AW505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AW505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AY$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AX505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AX$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AX505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AX505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>AZ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AY505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AY$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AY505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AY505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BA$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:AZ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>AZ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:AZ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:AZ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BB$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BA505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BA$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BA505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BA505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BC$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BB505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BB$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BB505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BB505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BD$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BC505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BC$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BC505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BC505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BE$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BD505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BD$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BD505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BD505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BF$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BE505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BE$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BE505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BE505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BG$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BF505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BF$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BF505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BF505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BH$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BG505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BG$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BG505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BG505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BI$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BH505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BH$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BH505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BH505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BJ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BI505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BI$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BI505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BI505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BK$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BJ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BJ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BJ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BJ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BL$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BK505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BK$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BK505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BK505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BM$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BL505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BL$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BL505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BL505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BN$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BM505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BM$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BM505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BM505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BO$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BN505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BN$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BN505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BN505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BP$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BO505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BO$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BO505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BO505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BQ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BP505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BP$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BP505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BP505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BR$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BQ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BQ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BQ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BQ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BS$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BR505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BR$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BR505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BR505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BT$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BS505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BS$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BS505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BS505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BU$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BT505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BT$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BT505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BT505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BV$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BU505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BU$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BU505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BU505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BW$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BV505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BV$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BV505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BV505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BX$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BW505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BW$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BW505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BW505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BY$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BX505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BX$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BX505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BX505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>BZ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BY505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BY$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BY505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BY505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CA$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:BZ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>BZ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:BZ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:BZ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CB$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CA505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CA$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CA505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CA505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CC$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CB505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CB$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CB505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CB505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CD$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CC505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CC$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CC505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CC505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CE$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CD505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CD$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CD505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CD505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CF$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CE505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CE$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CE505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CE505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CG$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CF505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CF$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CF505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CF505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CH$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CG505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CG$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CG505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CG505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CI$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CH505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CH$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CH505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CH505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CJ$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CI505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CI$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CI505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CI505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CK$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CJ505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CJ$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CJ505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CJ505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CL$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CK505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CK$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CK505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CK505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CM$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CL505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CL$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CL505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CL505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CN$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CM505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CM$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CM505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CM505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G491, -$D497, $D498)=\"n/a\", 0, IF(OFFSET($G494, -$D497, $D498)=\"SL\",\nIF(OFFSET($G491, -$D497, $D498)+$E498>CO$5, IFERROR((OFFSET($G490, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))), 0), OFFSET($G490, -$D497, $D498)-SUM($G505:CN505))*IF(OFFSET($G491, -$D497, $D498)+$E498-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G492, -$D497, $D498)+$E498>CN$5, IFERROR(((OFFSET($G490, -$D497, $D498)-SUM($G505:CN505))*OFFSET($G493, -$D497, $D498)/(OFFSET($G491, -$D497, $D498))),0), OFFSET($G490, -$D497, $D498)-SUM($G505:CN505))*IF(OFFSET($G492, -$D497, $D498)+$E498-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D524)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>J$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:I524))*IF(OFFSET($G514,-$D524,$D524)+$E524-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>I$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:I524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:I524))*IF(OFFSET($G515,-$D524,$D524)+$E524-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>K$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:J524))*IF(OFFSET($G514,-$D524,$D524)+$E524-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>J$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:J524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:J524))*IF(OFFSET($G515,-$D524,$D524)+$E524-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>L$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:K524))*IF(OFFSET($G514,-$D524,$D524)+$E524-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>K$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:K524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:K524))*IF(OFFSET($G515,-$D524,$D524)+$E524-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>M$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:L524))*IF(OFFSET($G514,-$D524,$D524)+$E524-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>L$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:L524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:L524))*IF(OFFSET($G515,-$D524,$D524)+$E524-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>N$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:M524))*IF(OFFSET($G514,-$D524,$D524)+$E524-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>M$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:M524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:M524))*IF(OFFSET($G515,-$D524,$D524)+$E524-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>O$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:N524))*IF(OFFSET($G514,-$D524,$D524)+$E524-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>N$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:N524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:N524))*IF(OFFSET($G515,-$D524,$D524)+$E524-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>P$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:O524))*IF(OFFSET($G514,-$D524,$D524)+$E524-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>O$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:O524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:O524))*IF(OFFSET($G515,-$D524,$D524)+$E524-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>Q$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:P524))*IF(OFFSET($G514,-$D524,$D524)+$E524-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>P$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:P524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:P524))*IF(OFFSET($G515,-$D524,$D524)+$E524-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>R$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Q524))*IF(OFFSET($G514,-$D524,$D524)+$E524-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>Q$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:Q524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Q524))*IF(OFFSET($G515,-$D524,$D524)+$E524-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>S$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:R524))*IF(OFFSET($G514,-$D524,$D524)+$E524-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>R$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:R524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:R524))*IF(OFFSET($G515,-$D524,$D524)+$E524-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>T$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:S524))*IF(OFFSET($G514,-$D524,$D524)+$E524-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>S$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:S524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:S524))*IF(OFFSET($G515,-$D524,$D524)+$E524-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>U$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:T524))*IF(OFFSET($G514,-$D524,$D524)+$E524-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>T$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:T524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:T524))*IF(OFFSET($G515,-$D524,$D524)+$E524-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>V$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:U524))*IF(OFFSET($G514,-$D524,$D524)+$E524-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>U$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:U524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:U524))*IF(OFFSET($G515,-$D524,$D524)+$E524-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>W$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:V524))*IF(OFFSET($G514,-$D524,$D524)+$E524-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>V$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:V524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:V524))*IF(OFFSET($G515,-$D524,$D524)+$E524-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>X$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:W524))*IF(OFFSET($G514,-$D524,$D524)+$E524-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>W$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:W524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:W524))*IF(OFFSET($G515,-$D524,$D524)+$E524-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>Y$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:X524))*IF(OFFSET($G514,-$D524,$D524)+$E524-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>X$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:X524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:X524))*IF(OFFSET($G515,-$D524,$D524)+$E524-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>Z$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Y524))*IF(OFFSET($G514,-$D524,$D524)+$E524-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>Y$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:Y524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Y524))*IF(OFFSET($G515,-$D524,$D524)+$E524-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AA$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Z524))*IF(OFFSET($G514,-$D524,$D524)+$E524-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>Z$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:Z524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:Z524))*IF(OFFSET($G515,-$D524,$D524)+$E524-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AB$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AA524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AA$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AA524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AA524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AC$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AB524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AB$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AB524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AB524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AD$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AC524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AC$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AC524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AC524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AE$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AD524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AD$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AD524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AD524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AF$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AE524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AE$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AE524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AE524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AG$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AF524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AF$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AF524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AF524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AH$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AG524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AG$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AG524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AG524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AI$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AH524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AH$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AH524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AH524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AJ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AI524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AI$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AI524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AI524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AK$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AJ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AJ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AJ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AJ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AL$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AK524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AK$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AK524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AK524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AM$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AL524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AL$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AL524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AL524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AN$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AM524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AM$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AM524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AM524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AO$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AN524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AN$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AN524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AN524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AP$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AO524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AO$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AO524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AO524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AQ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AP524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AP$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AP524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AP524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AR$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AQ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AQ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AQ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AQ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AS$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AR524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AR$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AR524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AR524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AT$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AS524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AS$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AS524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AS524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AU$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AT524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AT$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AT524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AT524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AV$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AU524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AU$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AU524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AU524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AW$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AV524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AV$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AV524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AV524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AX$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AW524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AW$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AW524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AW524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AY$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AX524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AX$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AX524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AX524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>AZ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AY524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AY$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AY524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AY524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BA$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AZ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>AZ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:AZ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:AZ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BB$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BA524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BA$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BA524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BA524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BC$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BB524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BB$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BB524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BB524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BD$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BC524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BC$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BC524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BC524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BE$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BD524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BD$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BD524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BD524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BF$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BE524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BE$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BE524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BE524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BG$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BF524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BF$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BF524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BF524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BH$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BG524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BG$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BG524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BG524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BI$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BH524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BH$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BH524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BH524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BJ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BI524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BI$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BI524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BI524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BK$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BJ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BJ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BJ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BJ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BL$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BK524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BK$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BK524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BK524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BM$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BL524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BL$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BL524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BL524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BN$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BM524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BM$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BM524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BM524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BO$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BN524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BN$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BN524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BN524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BP$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BO524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BO$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BO524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BO524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BQ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BP524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BP$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BP524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BP524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BR$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BQ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BQ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BQ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BQ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BS$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BR524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BR$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BR524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BR524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BT$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BS524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BS$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BS524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BS524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BU$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BT524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BT$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BT524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BT524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BV$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BU524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BU$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BU524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BU524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BW$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BV524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BV$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BV524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BV524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BX$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BW524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BW$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BW524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BW524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BY$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BX524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BX$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BX524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BX524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>BZ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BY524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BY$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BY524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BY524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CA$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BZ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>BZ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:BZ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:BZ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CB$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CA524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CA$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CA524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CA524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CC$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CB524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CB$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CB524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CB524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CD$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CC524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CC$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CC524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CC524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CE$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CD524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CD$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CD524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CD524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CF$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CE524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CE$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CE524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CE524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CG$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CF524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CF$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CF524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CF524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CH$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CG524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CG$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CG524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CG524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CI$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CH524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CH$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CH524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CH524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CJ$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CI524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CI$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CI524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CI524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CK$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CJ524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CJ$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CJ524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CJ524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CL$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CK524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CK$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CK524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CK524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CM$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CL524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CL$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CL524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CL524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CN$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CM524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CM$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CM524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CM524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G514, -$D524, $D524)=\"n/a\",0,IF(OFFSET($G521, -$D524, $D524)=\"SL\",\nIF(OFFSET($G514,-$D524,$D524)+$E524>CO$5,IFERROR((OFFSET($G513,-$D524,$D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CN524))*IF(OFFSET($G514,-$D524,$D524)+$E524-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G515,-$D524,$D524)+$E524>CN$5,IFERROR(((OFFSET($G513,-$D524,$D524)-SUM($G524:CN524))*OFFSET($G520, -$D524, $D524)/(OFFSET($G514,-$D524,$D524))),0),OFFSET($G513,-$D524,$D524)-SUM($G524:CN524))*IF(OFFSET($G515,-$D524,$D524)+$E524-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,{"$f":"ROUNDUP(E550, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>H$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:G550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>G$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:G550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:G550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>I$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:H550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>H$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:H550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:H550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>J$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:I550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>I$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:I550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:I550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>K$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:J550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>J$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:J550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:J550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>L$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:K550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>K$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:K550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:K550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>M$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:L550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>L$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:L550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:L550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>N$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:M550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>M$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:M550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:M550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>O$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:N550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>N$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:N550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:N550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>P$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:O550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>O$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:O550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:O550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>Q$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:P550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>P$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:P550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:P550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>R$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Q550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>Q$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:Q550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Q550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>S$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:R550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>R$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:R550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:R550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>T$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:S550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>S$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:S550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:S550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>U$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:T550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>T$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:T550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:T550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>V$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:U550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>U$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:U550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:U550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>W$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:V550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>V$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:V550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:V550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>X$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:W550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>W$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:W550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:W550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>Y$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:X550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>X$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:X550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:X550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>Z$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Y550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>Y$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:Y550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Y550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AA$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Z550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>Z$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:Z550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:Z550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AB$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AA550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AA$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AA550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AA550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AC$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AB550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AB$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AB550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AB550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AD$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AC550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AC$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AC550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AC550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AE$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AD550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AD$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AD550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AD550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AF$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AE550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AE$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AE550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AE550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AG$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AF550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AF$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AF550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AF550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AH$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AG550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AG$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AG550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AG550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AI$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AH550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AH$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AH550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AH550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AJ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AI550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AI$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AI550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AI550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AK$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AJ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AJ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AJ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AJ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AL$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AK550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AK$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AK550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AK550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AM$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AL550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AL$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AL550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AL550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AN$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AM550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AM$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AM550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AM550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AO$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AN550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AN$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AN550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AN550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AP$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AO550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AO$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AO550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AO550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AQ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AP550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AP$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AP550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AP550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AR$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AQ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AQ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AQ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AQ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AS$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AR550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AR$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AR550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AR550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AT$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AS550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AS$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AS550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AS550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AU$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AT550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AT$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AT550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AT550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AV$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AU550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AU$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AU550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AU550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AW$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AV550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AV$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AV550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AV550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AX$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AW550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AW$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AW550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AW550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AY$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AX550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AX$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AX550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AX550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>AZ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AY550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AY$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AY550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AY550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BA$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AZ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>AZ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:AZ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:AZ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BB$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BA550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BA$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BA550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BA550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BC$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BB550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BB$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BB550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BB550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BD$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BC550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BC$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BC550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BC550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BE$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BD550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BD$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BD550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BD550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BF$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BE550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BE$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BE550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BE550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BG$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BF550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BF$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BF550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BF550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BH$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BG550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BG$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BG550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BG550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BI$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BH550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BH$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BH550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BH550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BJ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BI550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BI$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BI550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BI550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BK$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BJ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BJ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BJ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BJ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BL$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BK550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BK$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BK550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BK550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BM$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BL550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BL$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BL550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BL550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BN$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BM550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BM$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BM550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BM550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BO$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BN550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BN$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BN550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BN550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BP$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BO550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BO$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BO550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BO550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BQ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BP550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BP$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BP550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BP550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BR$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BQ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BQ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BQ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BQ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BS$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BR550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BR$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BR550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BR550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BT$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BS550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BS$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BS550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BS550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BU$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BT550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BT$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BT550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BT550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BV$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BU550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BU$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BU550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BU550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BW$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BV550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BV$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BV550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BV550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BX$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BW550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BW$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BW550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BW550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BY$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BX550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BX$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BX550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BX550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>BZ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BY550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BY$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BY550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BY550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CA$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BZ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>BZ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:BZ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:BZ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CB$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CA550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CA$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CA550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CA550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CC$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CB550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CB$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CB550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CB550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CD$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CC550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CC$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CC550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CC550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CE$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CD550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CD$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CD550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CD550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CF$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CE550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CE$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CE550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CE550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CG$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CF550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CF$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CF550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CF550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CH$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CG550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CG$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CG550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CG550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CI$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CH550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CH$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CH550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CH550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CJ$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CI550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CI$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CI550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CI550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CK$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CJ550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CJ$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CJ550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CJ550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CL$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CK550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CK$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CK550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CK550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CM$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CL550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CL$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CL550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CL550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CN$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CM550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CM$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CM550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CM550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G540, -$D550, $D550)=\"n/a\",0,IF(OFFSET($G547, -$D550, $D550)=\"SL\",\nIF(OFFSET($G540,-$D550,$D550)+$E550>CO$5,IFERROR((OFFSET($G539,-$D550,$D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CN550)),\nIF(OFFSET($G540,-$D550,$D550)+$E550>CN$5,IFERROR(((OFFSET($G539,-$D550,$D550)-SUM($G550:CN550))*OFFSET($G546, -$D550, $D550)/(OFFSET($G540,-$D550,$D550))),0),OFFSET($G539,-$D550,$D550)-SUM($G550:CN550)))*IF(OFFSET($G540,-$D550,$D550)+$E550-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D555)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>M$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:L555))*IF(OFFSET($G545,-$D555,$D555)+$E555-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>L$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:L555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:L555))*IF(OFFSET($G546,-$D555,$D555)+$E555-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>N$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:M555))*IF(OFFSET($G545,-$D555,$D555)+$E555-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>M$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:M555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:M555))*IF(OFFSET($G546,-$D555,$D555)+$E555-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>O$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:N555))*IF(OFFSET($G545,-$D555,$D555)+$E555-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>N$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:N555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:N555))*IF(OFFSET($G546,-$D555,$D555)+$E555-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>P$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:O555))*IF(OFFSET($G545,-$D555,$D555)+$E555-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>O$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:O555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:O555))*IF(OFFSET($G546,-$D555,$D555)+$E555-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>Q$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:P555))*IF(OFFSET($G545,-$D555,$D555)+$E555-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>P$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:P555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:P555))*IF(OFFSET($G546,-$D555,$D555)+$E555-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>R$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Q555))*IF(OFFSET($G545,-$D555,$D555)+$E555-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>Q$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:Q555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Q555))*IF(OFFSET($G546,-$D555,$D555)+$E555-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>S$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:R555))*IF(OFFSET($G545,-$D555,$D555)+$E555-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>R$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:R555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:R555))*IF(OFFSET($G546,-$D555,$D555)+$E555-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>T$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:S555))*IF(OFFSET($G545,-$D555,$D555)+$E555-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>S$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:S555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:S555))*IF(OFFSET($G546,-$D555,$D555)+$E555-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>U$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:T555))*IF(OFFSET($G545,-$D555,$D555)+$E555-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>T$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:T555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:T555))*IF(OFFSET($G546,-$D555,$D555)+$E555-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>V$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:U555))*IF(OFFSET($G545,-$D555,$D555)+$E555-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>U$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:U555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:U555))*IF(OFFSET($G546,-$D555,$D555)+$E555-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>W$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:V555))*IF(OFFSET($G545,-$D555,$D555)+$E555-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>V$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:V555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:V555))*IF(OFFSET($G546,-$D555,$D555)+$E555-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>X$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:W555))*IF(OFFSET($G545,-$D555,$D555)+$E555-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>W$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:W555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:W555))*IF(OFFSET($G546,-$D555,$D555)+$E555-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>Y$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:X555))*IF(OFFSET($G545,-$D555,$D555)+$E555-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>X$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:X555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:X555))*IF(OFFSET($G546,-$D555,$D555)+$E555-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>Z$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Y555))*IF(OFFSET($G545,-$D555,$D555)+$E555-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>Y$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:Y555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Y555))*IF(OFFSET($G546,-$D555,$D555)+$E555-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AA$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Z555))*IF(OFFSET($G545,-$D555,$D555)+$E555-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>Z$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:Z555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:Z555))*IF(OFFSET($G546,-$D555,$D555)+$E555-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AB$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AA555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AA$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AA555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AA555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AC$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AB555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AB$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AB555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AB555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AD$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AC555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AC$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AC555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AC555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AE$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AD555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AD$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AD555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AD555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AF$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AE555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AE$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AE555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AE555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AG$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AF555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AF$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AF555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AF555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AH$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AG555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AG$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AG555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AG555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AI$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AH555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AH$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AH555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AH555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AJ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AI555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AI$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AI555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AI555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AK$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AJ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AJ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AJ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AJ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AL$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AK555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AK$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AK555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AK555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AM$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AL555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AL$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AL555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AL555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AN$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AM555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AM$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AM555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AM555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AO$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AN555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AN$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AN555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AN555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AP$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AO555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AO$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AO555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AO555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AQ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AP555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AP$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AP555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AP555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AR$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AQ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AQ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AQ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AQ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AS$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AR555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AR$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AR555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AR555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AT$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AS555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AS$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AS555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AS555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AU$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AT555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AT$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AT555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AT555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AV$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AU555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AU$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AU555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AU555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AW$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AV555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AV$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AV555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AV555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AX$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AW555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AW$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AW555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AW555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AY$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AX555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AX$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AX555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AX555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>AZ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AY555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AY$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AY555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AY555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BA$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AZ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>AZ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:AZ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:AZ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BB$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BA555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BA$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BA555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BA555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BC$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BB555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BB$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BB555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BB555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BD$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BC555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BC$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BC555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BC555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BE$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BD555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BD$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BD555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BD555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BF$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BE555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BE$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BE555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BE555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BG$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BF555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BF$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BF555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BF555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BH$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BG555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BG$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BG555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BG555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BI$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BH555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BH$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BH555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BH555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BJ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BI555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BI$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BI555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BI555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BK$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BJ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BJ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BJ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BJ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BL$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BK555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BK$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BK555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BK555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BM$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BL555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BL$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BL555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BL555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BN$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BM555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BM$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BM555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BM555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BO$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BN555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BN$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BN555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BN555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BP$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BO555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BO$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BO555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BO555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BQ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BP555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BP$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BP555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BP555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BR$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BQ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BQ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BQ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BQ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BS$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BR555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BR$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BR555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BR555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BT$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BS555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BS$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BS555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BS555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BU$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BT555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BT$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BT555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BT555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BV$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BU555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BU$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BU555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BU555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BW$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BV555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BV$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BV555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BV555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BX$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BW555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BW$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BW555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BW555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BY$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BX555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BX$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BX555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BX555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>BZ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BY555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BY$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BY555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BY555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CA$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BZ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>BZ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:BZ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:BZ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CB$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CA555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CA$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CA555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CA555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CC$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CB555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CB$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CB555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CB555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CD$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CC555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CC$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CC555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CC555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CE$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CD555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CD$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CD555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CD555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CF$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CE555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CE$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CE555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CE555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CG$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CF555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CF$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CF555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CF555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CH$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CG555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CG$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CG555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CG555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CI$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CH555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CH$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CH555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CH555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CJ$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CI555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CI$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CI555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CI555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CK$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CJ555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CJ$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CJ555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CJ555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CL$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CK555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CK$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CK555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CK555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CM$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CL555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CL$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CL555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CL555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CN$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CM555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CM$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CM555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CM555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G545, -$D555, $D555)=\"n/a\",0,IF(OFFSET($G552, -$D555, $D555)=\"SL\",\nIF(OFFSET($G545,-$D555,$D555)+$E555>CO$5,IFERROR((OFFSET($G544,-$D555,$D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CN555))*IF(OFFSET($G545,-$D555,$D555)+$E555-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G546,-$D555,$D555)+$E555>CN$5,IFERROR(((OFFSET($G544,-$D555,$D555)-SUM($G555:CN555))*OFFSET($G551, -$D555, $D555)/(OFFSET($G545,-$D555,$D555))),0),OFFSET($G544,-$D555,$D555)-SUM($G555:CN555))*IF(OFFSET($G546,-$D555,$D555)+$E555-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D580)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>J$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:I587))*IF(OFFSET($G573, -$D579, $D580)+$E580-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>I$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:I587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:I587))*IF(OFFSET($G574, -$D579, $D580)+$E580-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>K$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:J587))*IF(OFFSET($G573, -$D579, $D580)+$E580-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>J$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:J587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:J587))*IF(OFFSET($G574, -$D579, $D580)+$E580-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>L$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:K587))*IF(OFFSET($G573, -$D579, $D580)+$E580-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>K$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:K587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:K587))*IF(OFFSET($G574, -$D579, $D580)+$E580-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>M$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:L587))*IF(OFFSET($G573, -$D579, $D580)+$E580-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>L$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:L587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:L587))*IF(OFFSET($G574, -$D579, $D580)+$E580-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>N$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:M587))*IF(OFFSET($G573, -$D579, $D580)+$E580-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>M$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:M587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:M587))*IF(OFFSET($G574, -$D579, $D580)+$E580-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>O$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:N587))*IF(OFFSET($G573, -$D579, $D580)+$E580-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>N$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:N587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:N587))*IF(OFFSET($G574, -$D579, $D580)+$E580-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>P$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:O587))*IF(OFFSET($G573, -$D579, $D580)+$E580-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>O$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:O587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:O587))*IF(OFFSET($G574, -$D579, $D580)+$E580-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>Q$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:P587))*IF(OFFSET($G573, -$D579, $D580)+$E580-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>P$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:P587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:P587))*IF(OFFSET($G574, -$D579, $D580)+$E580-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>R$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:Q587))*IF(OFFSET($G573, -$D579, $D580)+$E580-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>Q$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:Q587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:Q587))*IF(OFFSET($G574, -$D579, $D580)+$E580-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>S$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:R587))*IF(OFFSET($G573, -$D579, $D580)+$E580-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>R$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:R587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:R587))*IF(OFFSET($G574, -$D579, $D580)+$E580-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>T$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:S587))*IF(OFFSET($G573, -$D579, $D580)+$E580-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>S$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:S587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:S587))*IF(OFFSET($G574, -$D579, $D580)+$E580-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>U$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:T587))*IF(OFFSET($G573, -$D579, $D580)+$E580-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>T$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:T587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:T587))*IF(OFFSET($G574, -$D579, $D580)+$E580-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>V$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:U587))*IF(OFFSET($G573, -$D579, $D580)+$E580-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>U$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:U587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:U587))*IF(OFFSET($G574, -$D579, $D580)+$E580-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>W$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:V587))*IF(OFFSET($G573, -$D579, $D580)+$E580-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>V$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:V587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:V587))*IF(OFFSET($G574, -$D579, $D580)+$E580-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>X$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:W587))*IF(OFFSET($G573, -$D579, $D580)+$E580-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>W$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:W587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:W587))*IF(OFFSET($G574, -$D579, $D580)+$E580-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>Y$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:X587))*IF(OFFSET($G573, -$D579, $D580)+$E580-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>X$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:X587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:X587))*IF(OFFSET($G574, -$D579, $D580)+$E580-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>Z$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:Y587))*IF(OFFSET($G573, -$D579, $D580)+$E580-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>Y$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:Y587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:Y587))*IF(OFFSET($G574, -$D579, $D580)+$E580-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AA$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:Z587))*IF(OFFSET($G573, -$D579, $D580)+$E580-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>Z$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:Z587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:Z587))*IF(OFFSET($G574, -$D579, $D580)+$E580-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AB$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AA587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AA$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AA587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AA587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AC$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AB587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AB$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AB587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AB587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AD$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AC587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AC$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AC587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AC587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AE$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AD587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AD$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AD587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AD587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AF$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AE587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AE$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AE587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AE587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AG$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AF587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AF$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AF587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AF587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AH$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AG587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AG$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AG587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AG587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AI$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AH587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AH$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AH587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AH587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AJ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AI587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AI$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AI587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AI587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AK$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AJ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AJ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AJ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AJ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AL$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AK587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AK$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AK587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AK587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AM$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AL587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AL$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AL587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AL587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AN$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AM587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AM$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AM587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AM587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AO$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AN587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AN$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AN587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AN587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AP$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AO587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AO$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AO587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AO587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AQ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AP587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AP$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AP587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AP587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AR$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AQ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AQ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AQ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AQ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AS$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AR587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AR$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AR587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AR587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AT$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AS587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AS$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AS587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AS587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AU$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AT587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AT$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AT587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AT587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AV$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AU587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AU$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AU587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AU587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AW$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AV587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AV$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AV587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AV587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AX$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AW587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AW$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AW587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AW587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AY$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AX587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AX$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AX587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AX587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>AZ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AY587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AY$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AY587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AY587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BA$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:AZ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>AZ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:AZ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:AZ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BB$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BA587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BA$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BA587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BA587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BC$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BB587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BB$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BB587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BB587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BD$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BC587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BC$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BC587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BC587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BE$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BD587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BD$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BD587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BD587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BF$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BE587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BE$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BE587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BE587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BG$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BF587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BF$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BF587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BF587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BH$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BG587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BG$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BG587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BG587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BI$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BH587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BH$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BH587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BH587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BJ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BI587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BI$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BI587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BI587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BK$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BJ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BJ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BJ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BJ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BL$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BK587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BK$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BK587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BK587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BM$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BL587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BL$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BL587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BL587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BN$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BM587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BM$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BM587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BM587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BO$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BN587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BN$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BN587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BN587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BP$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BO587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BO$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BO587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BO587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BQ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BP587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BP$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BP587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BP587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BR$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BQ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BQ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BQ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BQ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BS$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BR587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BR$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BR587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BR587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BT$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BS587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BS$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BS587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BS587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BU$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BT587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BT$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BT587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BT587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BV$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BU587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BU$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BU587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BU587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BW$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BV587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BV$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BV587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BV587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BX$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BW587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BW$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BW587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BW587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BY$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BX587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BX$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BX587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BX587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>BZ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BY587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BY$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BY587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BY587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CA$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:BZ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>BZ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:BZ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:BZ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CB$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CA587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CA$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CA587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CA587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CC$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CB587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CB$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CB587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CB587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CD$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CC587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CC$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CC587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CC587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CE$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CD587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CD$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CD587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CD587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CF$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CE587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CE$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CE587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CE587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CG$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CF587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CF$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CF587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CF587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CH$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CG587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CG$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CG587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CG587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CI$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CH587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CH$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CH587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CH587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CJ$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CI587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CI$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CI587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CI587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CK$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CJ587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CJ$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CJ587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CJ587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CL$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CK587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CK$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CK587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CK587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CM$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CL587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CL$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CL587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CL587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CN$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CM587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CM$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CM587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CM587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G573, -$D579, $D580)=\"n/a\", 0, IF(OFFSET($G576, -$D579, $D580)=\"SL\",\nIF(OFFSET($G573, -$D579, $D580)+$E580>CO$5, IFERROR((OFFSET($G572, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))), 0), OFFSET($G572, -$D579, $D580)-SUM($G587:CN587))*IF(OFFSET($G573, -$D579, $D580)+$E580-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G574, -$D579, $D580)+$E580>CN$5, IFERROR(((OFFSET($G572, -$D579, $D580)-SUM($G587:CN587))*OFFSET($G575, -$D579, $D580)/(OFFSET($G573, -$D579, $D580))),0), OFFSET($G572, -$D579, $D580)-SUM($G587:CN587))*IF(OFFSET($G574, -$D579, $D580)+$E580-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D611)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>M$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:L611))*IF(OFFSET($G601,-$D611,$D611)+$E611-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>L$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:L611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:L611))*IF(OFFSET($G602,-$D611,$D611)+$E611-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>N$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:M611))*IF(OFFSET($G601,-$D611,$D611)+$E611-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>M$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:M611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:M611))*IF(OFFSET($G602,-$D611,$D611)+$E611-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>O$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:N611))*IF(OFFSET($G601,-$D611,$D611)+$E611-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>N$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:N611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:N611))*IF(OFFSET($G602,-$D611,$D611)+$E611-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>P$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:O611))*IF(OFFSET($G601,-$D611,$D611)+$E611-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>O$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:O611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:O611))*IF(OFFSET($G602,-$D611,$D611)+$E611-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>Q$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:P611))*IF(OFFSET($G601,-$D611,$D611)+$E611-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>P$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:P611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:P611))*IF(OFFSET($G602,-$D611,$D611)+$E611-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>R$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Q611))*IF(OFFSET($G601,-$D611,$D611)+$E611-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>Q$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:Q611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Q611))*IF(OFFSET($G602,-$D611,$D611)+$E611-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>S$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:R611))*IF(OFFSET($G601,-$D611,$D611)+$E611-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>R$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:R611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:R611))*IF(OFFSET($G602,-$D611,$D611)+$E611-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>T$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:S611))*IF(OFFSET($G601,-$D611,$D611)+$E611-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>S$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:S611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:S611))*IF(OFFSET($G602,-$D611,$D611)+$E611-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>U$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:T611))*IF(OFFSET($G601,-$D611,$D611)+$E611-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>T$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:T611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:T611))*IF(OFFSET($G602,-$D611,$D611)+$E611-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>V$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:U611))*IF(OFFSET($G601,-$D611,$D611)+$E611-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>U$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:U611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:U611))*IF(OFFSET($G602,-$D611,$D611)+$E611-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>W$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:V611))*IF(OFFSET($G601,-$D611,$D611)+$E611-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>V$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:V611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:V611))*IF(OFFSET($G602,-$D611,$D611)+$E611-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>X$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:W611))*IF(OFFSET($G601,-$D611,$D611)+$E611-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>W$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:W611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:W611))*IF(OFFSET($G602,-$D611,$D611)+$E611-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>Y$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:X611))*IF(OFFSET($G601,-$D611,$D611)+$E611-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>X$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:X611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:X611))*IF(OFFSET($G602,-$D611,$D611)+$E611-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>Z$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Y611))*IF(OFFSET($G601,-$D611,$D611)+$E611-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>Y$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:Y611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Y611))*IF(OFFSET($G602,-$D611,$D611)+$E611-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AA$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Z611))*IF(OFFSET($G601,-$D611,$D611)+$E611-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>Z$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:Z611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:Z611))*IF(OFFSET($G602,-$D611,$D611)+$E611-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AB$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AA611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AA$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AA611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AA611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AC$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AB611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AB$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AB611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AB611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AD$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AC611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AC$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AC611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AC611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AE$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AD611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AD$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AD611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AD611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AF$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AE611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AE$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AE611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AE611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AG$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AF611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AF$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AF611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AF611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AH$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AG611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AG$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AG611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AG611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AI$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AH611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AH$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AH611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AH611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AJ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AI611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AI$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AI611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AI611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AK$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AJ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AJ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AJ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AJ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AL$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AK611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AK$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AK611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AK611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AM$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AL611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AL$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AL611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AL611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AN$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AM611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AM$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AM611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AM611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AO$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AN611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AN$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AN611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AN611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AP$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AO611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AO$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AO611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AO611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AQ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AP611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AP$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AP611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AP611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AR$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AQ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AQ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AQ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AQ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AS$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AR611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AR$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AR611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AR611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AT$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AS611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AS$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AS611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AS611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AU$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AT611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AT$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AT611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AT611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AV$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AU611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AU$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AU611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AU611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AW$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AV611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AV$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AV611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AV611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AX$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AW611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AW$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AW611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AW611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AY$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AX611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AX$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AX611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AX611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>AZ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AY611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AY$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AY611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AY611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BA$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AZ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>AZ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:AZ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:AZ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BB$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BA611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BA$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BA611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BA611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BC$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BB611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BB$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BB611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BB611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BD$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BC611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BC$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BC611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BC611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BE$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BD611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BD$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BD611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BD611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BF$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BE611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BE$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BE611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BE611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BG$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BF611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BF$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BF611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BF611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BH$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BG611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BG$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BG611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BG611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BI$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BH611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BH$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BH611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BH611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BJ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BI611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BI$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BI611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BI611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BK$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BJ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BJ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BJ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BJ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BL$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BK611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BK$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BK611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BK611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BM$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BL611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BL$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BL611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BL611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BN$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BM611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BM$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BM611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BM611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BO$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BN611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BN$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BN611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BN611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BP$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BO611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BO$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BO611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BO611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BQ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BP611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BP$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BP611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BP611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BR$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BQ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BQ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BQ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BQ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BS$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BR611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BR$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BR611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BR611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BT$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BS611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BS$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BS611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BS611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BU$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BT611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BT$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BT611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BT611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BV$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BU611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BU$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BU611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BU611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BW$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BV611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BV$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BV611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BV611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BX$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BW611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BW$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BW611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BW611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BY$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BX611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BX$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BX611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BX611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>BZ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BY611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BY$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BY611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BY611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CA$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BZ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>BZ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:BZ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:BZ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CB$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CA611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CA$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CA611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CA611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CC$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CB611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CB$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CB611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CB611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CD$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CC611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CC$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CC611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CC611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CE$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CD611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CD$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CD611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CD611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CF$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CE611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CE$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CE611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CE611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CG$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CF611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CF$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CF611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CF611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CH$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CG611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CG$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CG611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CG611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CI$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CH611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CH$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CH611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CH611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CJ$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CI611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CI$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CI611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CI611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CK$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CJ611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CJ$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CJ611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CJ611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CL$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CK611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CK$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CK611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CK611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CM$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CL611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CL$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CL611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CL611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CN$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CM611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CM$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CM611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CM611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G601, -$D611, $D611)=\"n/a\",0,IF(OFFSET($G608, -$D611, $D611)=\"SL\",\nIF(OFFSET($G601,-$D611,$D611)+$E611>CO$5,IFERROR((OFFSET($G600,-$D611,$D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CN611))*IF(OFFSET($G601,-$D611,$D611)+$E611-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G602,-$D611,$D611)+$E611>CN$5,IFERROR(((OFFSET($G600,-$D611,$D611)-SUM($G611:CN611))*OFFSET($G607, -$D611, $D611)/(OFFSET($G601,-$D611,$D611))),0),OFFSET($G600,-$D611,$D611)-SUM($G611:CN611))*IF(OFFSET($G602,-$D611,$D611)+$E611-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E623)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E623)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E623)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E623)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E623)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E623)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E623)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E623)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E623)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E623)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E623)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E623)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E623)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E623)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E623)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E623)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E623)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E623)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E623)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E623)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E623)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E623)","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E679)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E679)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E679)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E679)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E679)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E679)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E679)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E679)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E679)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E679)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E679)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E679)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E679)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E679)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E679)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E679)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E679)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E679)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E679)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E679)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E679)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E679)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D692)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>J$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:I699))*IF(OFFSET($G685, -$D691, $D692)+$E692-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>I$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:I699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:I699))*IF(OFFSET($G686, -$D691, $D692)+$E692-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>K$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:J699))*IF(OFFSET($G685, -$D691, $D692)+$E692-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>J$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:J699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:J699))*IF(OFFSET($G686, -$D691, $D692)+$E692-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>L$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:K699))*IF(OFFSET($G685, -$D691, $D692)+$E692-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>K$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:K699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:K699))*IF(OFFSET($G686, -$D691, $D692)+$E692-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>M$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:L699))*IF(OFFSET($G685, -$D691, $D692)+$E692-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>L$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:L699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:L699))*IF(OFFSET($G686, -$D691, $D692)+$E692-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>N$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:M699))*IF(OFFSET($G685, -$D691, $D692)+$E692-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>M$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:M699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:M699))*IF(OFFSET($G686, -$D691, $D692)+$E692-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>O$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:N699))*IF(OFFSET($G685, -$D691, $D692)+$E692-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>N$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:N699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:N699))*IF(OFFSET($G686, -$D691, $D692)+$E692-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>P$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:O699))*IF(OFFSET($G685, -$D691, $D692)+$E692-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>O$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:O699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:O699))*IF(OFFSET($G686, -$D691, $D692)+$E692-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>Q$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:P699))*IF(OFFSET($G685, -$D691, $D692)+$E692-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>P$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:P699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:P699))*IF(OFFSET($G686, -$D691, $D692)+$E692-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>R$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:Q699))*IF(OFFSET($G685, -$D691, $D692)+$E692-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>Q$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:Q699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:Q699))*IF(OFFSET($G686, -$D691, $D692)+$E692-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>S$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:R699))*IF(OFFSET($G685, -$D691, $D692)+$E692-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>R$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:R699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:R699))*IF(OFFSET($G686, -$D691, $D692)+$E692-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>T$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:S699))*IF(OFFSET($G685, -$D691, $D692)+$E692-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>S$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:S699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:S699))*IF(OFFSET($G686, -$D691, $D692)+$E692-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>U$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:T699))*IF(OFFSET($G685, -$D691, $D692)+$E692-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>T$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:T699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:T699))*IF(OFFSET($G686, -$D691, $D692)+$E692-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>V$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:U699))*IF(OFFSET($G685, -$D691, $D692)+$E692-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>U$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:U699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:U699))*IF(OFFSET($G686, -$D691, $D692)+$E692-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>W$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:V699))*IF(OFFSET($G685, -$D691, $D692)+$E692-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>V$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:V699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:V699))*IF(OFFSET($G686, -$D691, $D692)+$E692-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>X$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:W699))*IF(OFFSET($G685, -$D691, $D692)+$E692-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>W$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:W699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:W699))*IF(OFFSET($G686, -$D691, $D692)+$E692-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>Y$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:X699))*IF(OFFSET($G685, -$D691, $D692)+$E692-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>X$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:X699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:X699))*IF(OFFSET($G686, -$D691, $D692)+$E692-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>Z$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:Y699))*IF(OFFSET($G685, -$D691, $D692)+$E692-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>Y$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:Y699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:Y699))*IF(OFFSET($G686, -$D691, $D692)+$E692-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AA$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:Z699))*IF(OFFSET($G685, -$D691, $D692)+$E692-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>Z$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:Z699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:Z699))*IF(OFFSET($G686, -$D691, $D692)+$E692-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AB$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AA699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AA$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AA699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AA699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AC$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AB699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AB$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AB699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AB699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AD$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AC699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AC$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AC699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AC699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AE$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AD699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AD$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AD699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AD699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AF$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AE699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AE$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AE699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AE699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AG$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AF699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AF$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AF699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AF699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AH$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AG699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AG$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AG699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AG699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AI$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AH699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AH$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AH699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AH699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AJ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AI699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AI$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AI699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AI699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AK$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AJ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AJ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AJ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AJ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AL$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AK699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AK$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AK699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AK699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AM$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AL699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AL$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AL699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AL699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AN$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AM699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AM$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AM699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AM699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AO$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AN699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AN$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AN699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AN699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AP$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AO699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AO$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AO699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AO699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AQ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AP699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AP$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AP699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AP699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AR$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AQ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AQ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AQ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AQ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AS$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AR699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AR$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AR699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AR699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AT$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AS699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AS$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AS699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AS699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AU$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AT699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AT$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AT699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AT699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AV$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AU699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AU$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AU699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AU699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AW$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AV699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AV$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AV699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AV699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AX$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AW699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AW$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AW699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AW699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AY$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AX699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AX$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AX699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AX699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>AZ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AY699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AY$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AY699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AY699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BA$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:AZ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>AZ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:AZ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:AZ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BB$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BA699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BA$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BA699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BA699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BC$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BB699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BB$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BB699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BB699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BD$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BC699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BC$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BC699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BC699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BE$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BD699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BD$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BD699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BD699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BF$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BE699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BE$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BE699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BE699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BG$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BF699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BF$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BF699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BF699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BH$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BG699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BG$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BG699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BG699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BI$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BH699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BH$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BH699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BH699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BJ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BI699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BI$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BI699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BI699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BK$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BJ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BJ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BJ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BJ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BL$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BK699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BK$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BK699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BK699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BM$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BL699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BL$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BL699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BL699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BN$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BM699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BM$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BM699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BM699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BO$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BN699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BN$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BN699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BN699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BP$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BO699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BO$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BO699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BO699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BQ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BP699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BP$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BP699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BP699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BR$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BQ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BQ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BQ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BQ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BS$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BR699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BR$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BR699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BR699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BT$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BS699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BS$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BS699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BS699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BU$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BT699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BT$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BT699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BT699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BV$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BU699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BU$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BU699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BU699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BW$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BV699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BV$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BV699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BV699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BX$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BW699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BW$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BW699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BW699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BY$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BX699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BX$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BX699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BX699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>BZ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BY699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BY$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BY699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BY699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CA$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:BZ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>BZ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:BZ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:BZ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CB$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CA699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CA$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CA699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CA699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CC$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CB699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CB$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CB699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CB699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CD$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CC699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CC$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CC699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CC699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CE$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CD699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CD$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CD699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CD699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CF$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CE699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CE$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CE699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CE699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CG$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CF699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CF$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CF699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CF699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CH$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CG699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CG$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CG699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CG699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CI$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CH699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CH$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CH699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CH699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CJ$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CI699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CI$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CI699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CI699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CK$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CJ699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CJ$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CJ699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CJ699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CL$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CK699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CK$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CK699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CK699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CM$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CL699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CL$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CL699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CL699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CN$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CM699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CM$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CM699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CM699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G685, -$D691, $D692)=\"n/a\", 0, IF(OFFSET($G688, -$D691, $D692)=\"SL\",\nIF(OFFSET($G685, -$D691, $D692)+$E692>CO$5, IFERROR((OFFSET($G684, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))), 0), OFFSET($G684, -$D691, $D692)-SUM($G699:CN699))*IF(OFFSET($G685, -$D691, $D692)+$E692-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G686, -$D691, $D692)+$E692>CN$5, IFERROR(((OFFSET($G684, -$D691, $D692)-SUM($G699:CN699))*OFFSET($G687, -$D691, $D692)/(OFFSET($G685, -$D691, $D692))),0), OFFSET($G684, -$D691, $D692)-SUM($G699:CN699))*IF(OFFSET($G686, -$D691, $D692)+$E692-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F706&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H718:H731)+H710","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R718:R731)+R710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN718:AN731)+AN710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT718:BT731)+BT710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F762&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H774:H787)+H766","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R774:R787)+R766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN774:AN787)+AN766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT774:BT787)+BT766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D807)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>M$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:L807))*IF(OFFSET($G797,-$D807,$D807)+$E807-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>L$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:L807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:L807))*IF(OFFSET($G798,-$D807,$D807)+$E807-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>N$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:M807))*IF(OFFSET($G797,-$D807,$D807)+$E807-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>M$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:M807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:M807))*IF(OFFSET($G798,-$D807,$D807)+$E807-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>O$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:N807))*IF(OFFSET($G797,-$D807,$D807)+$E807-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>N$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:N807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:N807))*IF(OFFSET($G798,-$D807,$D807)+$E807-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>P$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:O807))*IF(OFFSET($G797,-$D807,$D807)+$E807-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>O$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:O807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:O807))*IF(OFFSET($G798,-$D807,$D807)+$E807-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>Q$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:P807))*IF(OFFSET($G797,-$D807,$D807)+$E807-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>P$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:P807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:P807))*IF(OFFSET($G798,-$D807,$D807)+$E807-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>R$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Q807))*IF(OFFSET($G797,-$D807,$D807)+$E807-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>Q$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:Q807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Q807))*IF(OFFSET($G798,-$D807,$D807)+$E807-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>S$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:R807))*IF(OFFSET($G797,-$D807,$D807)+$E807-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>R$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:R807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:R807))*IF(OFFSET($G798,-$D807,$D807)+$E807-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>T$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:S807))*IF(OFFSET($G797,-$D807,$D807)+$E807-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>S$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:S807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:S807))*IF(OFFSET($G798,-$D807,$D807)+$E807-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>U$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:T807))*IF(OFFSET($G797,-$D807,$D807)+$E807-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>T$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:T807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:T807))*IF(OFFSET($G798,-$D807,$D807)+$E807-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>V$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:U807))*IF(OFFSET($G797,-$D807,$D807)+$E807-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>U$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:U807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:U807))*IF(OFFSET($G798,-$D807,$D807)+$E807-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>W$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:V807))*IF(OFFSET($G797,-$D807,$D807)+$E807-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>V$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:V807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:V807))*IF(OFFSET($G798,-$D807,$D807)+$E807-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>X$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:W807))*IF(OFFSET($G797,-$D807,$D807)+$E807-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>W$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:W807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:W807))*IF(OFFSET($G798,-$D807,$D807)+$E807-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>Y$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:X807))*IF(OFFSET($G797,-$D807,$D807)+$E807-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>X$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:X807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:X807))*IF(OFFSET($G798,-$D807,$D807)+$E807-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>Z$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Y807))*IF(OFFSET($G797,-$D807,$D807)+$E807-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>Y$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:Y807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Y807))*IF(OFFSET($G798,-$D807,$D807)+$E807-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AA$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Z807))*IF(OFFSET($G797,-$D807,$D807)+$E807-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>Z$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:Z807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:Z807))*IF(OFFSET($G798,-$D807,$D807)+$E807-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AB$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AA807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AA$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AA807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AA807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AC$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AB807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AB$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AB807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AB807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AD$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AC807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AC$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AC807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AC807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AE$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AD807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AD$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AD807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AD807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AF$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AE807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AE$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AE807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AE807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AG$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AF807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AF$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AF807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AF807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AH$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AG807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AG$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AG807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AG807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AI$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AH807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AH$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AH807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AH807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AJ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AI807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AI$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AI807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AI807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AK$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AJ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AJ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AJ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AJ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AL$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AK807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AK$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AK807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AK807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AM$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AL807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AL$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AL807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AL807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AN$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AM807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AM$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AM807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AM807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AO$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AN807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AN$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AN807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AN807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AP$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AO807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AO$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AO807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AO807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AQ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AP807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AP$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AP807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AP807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AR$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AQ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AQ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AQ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AQ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AS$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AR807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AR$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AR807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AR807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AT$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AS807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AS$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AS807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AS807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AU$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AT807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AT$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AT807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AT807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AV$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AU807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AU$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AU807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AU807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AW$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AV807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AV$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AV807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AV807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AX$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AW807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AW$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AW807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AW807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AY$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AX807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AX$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AX807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AX807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>AZ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AY807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AY$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AY807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AY807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BA$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AZ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>AZ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:AZ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:AZ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BB$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BA807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BA$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BA807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BA807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BC$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BB807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BB$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BB807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BB807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BD$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BC807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BC$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BC807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BC807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BE$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BD807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BD$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BD807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BD807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BF$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BE807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BE$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BE807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BE807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BG$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BF807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BF$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BF807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BF807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BH$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BG807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BG$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BG807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BG807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BI$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BH807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BH$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BH807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BH807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BJ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BI807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BI$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BI807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BI807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BK$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BJ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BJ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BJ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BJ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BL$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BK807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BK$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BK807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BK807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BM$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BL807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BL$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BL807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BL807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BN$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BM807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BM$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BM807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BM807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BO$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BN807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BN$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BN807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BN807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BP$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BO807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BO$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BO807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BO807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BQ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BP807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BP$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BP807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BP807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BR$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BQ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BQ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BQ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BQ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BS$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BR807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BR$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BR807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BR807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BT$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BS807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BS$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BS807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BS807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BU$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BT807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BT$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BT807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BT807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BV$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BU807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BU$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BU807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BU807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BW$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BV807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BV$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BV807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BV807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BX$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BW807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BW$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BW807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BW807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BY$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BX807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BX$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BX807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BX807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>BZ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BY807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BY$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BY807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BY807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CA$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BZ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>BZ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:BZ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:BZ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CB$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CA807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CA$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CA807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CA807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CC$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CB807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CB$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CB807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CB807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CD$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CC807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CC$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CC807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CC807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CE$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CD807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CD$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CD807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CD807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CF$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CE807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CE$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CE807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CE807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CG$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CF807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CF$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CF807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CF807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CH$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CG807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CG$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CG807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CG807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CI$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CH807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CH$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CH807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CH807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CJ$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CI807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CI$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CI807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CI807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CK$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CJ807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CJ$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CJ807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CJ807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CL$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CK807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CK$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CK807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CK807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CM$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CL807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CL$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CL807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CL807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CN$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CM807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CM$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CM807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CM807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G797, -$D807, $D807)=\"n/a\",0,IF(OFFSET($G804, -$D807, $D807)=\"SL\",\nIF(OFFSET($G797,-$D807,$D807)+$E807>CO$5,IFERROR((OFFSET($G796,-$D807,$D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CN807))*IF(OFFSET($G797,-$D807,$D807)+$E807-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G798,-$D807,$D807)+$E807>CN$5,IFERROR(((OFFSET($G796,-$D807,$D807)-SUM($G807:CN807))*OFFSET($G803, -$D807, $D807)/(OFFSET($G797,-$D807,$D807))),0),OFFSET($G796,-$D807,$D807)-SUM($G807:CN807))*IF(OFFSET($G798,-$D807,$D807)+$E807-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E819)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E819)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E819)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E819)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E819)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E819)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E819)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E819)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E819)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E819)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E819)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E819)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E819)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E819)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E819)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E819)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E819)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E819)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E819)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E819)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E819)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E819)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D831)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>I$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:H838))*IF(OFFSET($G824, -$D830, $D831)+$E831-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>H$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:H838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:H838))*IF(OFFSET($G825, -$D830, $D831)+$E831-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>J$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:I838))*IF(OFFSET($G824, -$D830, $D831)+$E831-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>I$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:I838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:I838))*IF(OFFSET($G825, -$D830, $D831)+$E831-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>K$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:J838))*IF(OFFSET($G824, -$D830, $D831)+$E831-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>J$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:J838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:J838))*IF(OFFSET($G825, -$D830, $D831)+$E831-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>L$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:K838))*IF(OFFSET($G824, -$D830, $D831)+$E831-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>K$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:K838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:K838))*IF(OFFSET($G825, -$D830, $D831)+$E831-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>M$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:L838))*IF(OFFSET($G824, -$D830, $D831)+$E831-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>L$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:L838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:L838))*IF(OFFSET($G825, -$D830, $D831)+$E831-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>N$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:M838))*IF(OFFSET($G824, -$D830, $D831)+$E831-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>M$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:M838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:M838))*IF(OFFSET($G825, -$D830, $D831)+$E831-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>O$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:N838))*IF(OFFSET($G824, -$D830, $D831)+$E831-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>N$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:N838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:N838))*IF(OFFSET($G825, -$D830, $D831)+$E831-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>P$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:O838))*IF(OFFSET($G824, -$D830, $D831)+$E831-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>O$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:O838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:O838))*IF(OFFSET($G825, -$D830, $D831)+$E831-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>Q$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:P838))*IF(OFFSET($G824, -$D830, $D831)+$E831-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>P$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:P838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:P838))*IF(OFFSET($G825, -$D830, $D831)+$E831-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>R$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:Q838))*IF(OFFSET($G824, -$D830, $D831)+$E831-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>Q$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:Q838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:Q838))*IF(OFFSET($G825, -$D830, $D831)+$E831-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>S$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:R838))*IF(OFFSET($G824, -$D830, $D831)+$E831-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>R$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:R838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:R838))*IF(OFFSET($G825, -$D830, $D831)+$E831-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>T$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:S838))*IF(OFFSET($G824, -$D830, $D831)+$E831-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>S$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:S838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:S838))*IF(OFFSET($G825, -$D830, $D831)+$E831-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>U$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:T838))*IF(OFFSET($G824, -$D830, $D831)+$E831-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>T$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:T838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:T838))*IF(OFFSET($G825, -$D830, $D831)+$E831-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>V$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:U838))*IF(OFFSET($G824, -$D830, $D831)+$E831-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>U$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:U838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:U838))*IF(OFFSET($G825, -$D830, $D831)+$E831-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>W$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:V838))*IF(OFFSET($G824, -$D830, $D831)+$E831-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>V$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:V838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:V838))*IF(OFFSET($G825, -$D830, $D831)+$E831-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>X$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:W838))*IF(OFFSET($G824, -$D830, $D831)+$E831-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>W$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:W838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:W838))*IF(OFFSET($G825, -$D830, $D831)+$E831-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>Y$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:X838))*IF(OFFSET($G824, -$D830, $D831)+$E831-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>X$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:X838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:X838))*IF(OFFSET($G825, -$D830, $D831)+$E831-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>Z$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:Y838))*IF(OFFSET($G824, -$D830, $D831)+$E831-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>Y$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:Y838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:Y838))*IF(OFFSET($G825, -$D830, $D831)+$E831-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AA$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:Z838))*IF(OFFSET($G824, -$D830, $D831)+$E831-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>Z$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:Z838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:Z838))*IF(OFFSET($G825, -$D830, $D831)+$E831-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AB$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AA838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AA$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AA838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AA838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AC$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AB838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AB$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AB838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AB838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AD$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AC838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AC$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AC838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AC838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AE$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AD838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AD$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AD838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AD838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AF$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AE838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AE$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AE838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AE838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AG$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AF838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AF$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AF838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AF838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AH$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AG838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AG$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AG838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AG838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AI$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AH838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AH$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AH838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AH838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AJ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AI838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AI$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AI838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AI838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AK$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AJ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AJ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AJ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AJ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AL$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AK838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AK$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AK838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AK838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AM$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AL838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AL$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AL838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AL838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AN$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AM838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AM$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AM838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AM838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AO$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AN838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AN$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AN838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AN838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AP$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AO838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AO$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AO838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AO838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AQ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AP838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AP$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AP838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AP838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AR$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AQ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AQ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AQ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AQ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AS$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AR838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AR$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AR838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AR838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AT$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AS838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AS$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AS838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AS838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AU$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AT838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AT$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AT838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AT838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AV$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AU838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AU$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AU838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AU838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AW$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AV838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AV$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AV838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AV838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AX$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AW838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AW$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AW838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AW838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AY$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AX838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AX$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AX838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AX838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>AZ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AY838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AY$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AY838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AY838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BA$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:AZ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>AZ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:AZ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:AZ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BB$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BA838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BA$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BA838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BA838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BC$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BB838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BB$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BB838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BB838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BD$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BC838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BC$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BC838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BC838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BE$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BD838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BD$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BD838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BD838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BF$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BE838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BE$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BE838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BE838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BG$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BF838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BF$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BF838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BF838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BH$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BG838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BG$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BG838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BG838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BI$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BH838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BH$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BH838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BH838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BJ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BI838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BI$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BI838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BI838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BK$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BJ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BJ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BJ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BJ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BL$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BK838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BK$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BK838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BK838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BM$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BL838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BL$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BL838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BL838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BN$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BM838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BM$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BM838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BM838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BO$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BN838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BN$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BN838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BN838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BP$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BO838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BO$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BO838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BO838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BQ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BP838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BP$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BP838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BP838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BR$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BQ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BQ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BQ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BQ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BS$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BR838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BR$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BR838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BR838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BT$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BS838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BS$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BS838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BS838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BU$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BT838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BT$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BT838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BT838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BV$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BU838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BU$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BU838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BU838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BW$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BV838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BV$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BV838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BV838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BX$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BW838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BW$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BW838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BW838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BY$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BX838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BX$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BX838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BX838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>BZ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BY838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BY$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BY838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BY838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CA$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:BZ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>BZ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:BZ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:BZ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CB$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CA838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CA$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CA838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CA838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CC$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CB838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CB$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CB838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CB838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CD$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CC838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CC$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CC838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CC838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CE$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CD838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CD$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CD838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CD838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CF$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CE838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CE$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CE838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CE838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CG$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CF838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CF$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CF838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CF838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CH$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CG838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CG$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CG838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CG838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CI$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CH838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CH$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CH838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CH838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CJ$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CI838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CI$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CI838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CI838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CK$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CJ838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CJ$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CJ838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CJ838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CL$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CK838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CK$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CK838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CK838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CM$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CL838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CL$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CL838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CL838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CN$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CM838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CM$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CM838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CM838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G824, -$D830, $D831)=\"n/a\", 0, IF(OFFSET($G827, -$D830, $D831)=\"SL\",\nIF(OFFSET($G824, -$D830, $D831)+$E831>CO$5, IFERROR((OFFSET($G823, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))), 0), OFFSET($G823, -$D830, $D831)-SUM($G838:CN838))*IF(OFFSET($G824, -$D830, $D831)+$E831-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G825, -$D830, $D831)+$E831>CN$5, IFERROR(((OFFSET($G823, -$D830, $D831)-SUM($G838:CN838))*OFFSET($G826, -$D830, $D831)/(OFFSET($G824, -$D830, $D831))),0), OFFSET($G823, -$D830, $D831)-SUM($G838:CN838))*IF(OFFSET($G825, -$D830, $D831)+$E831-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D887)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>I$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:H894))*IF(OFFSET($G880, -$D886, $D887)+$E887-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>H$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:H894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:H894))*IF(OFFSET($G881, -$D886, $D887)+$E887-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>J$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:I894))*IF(OFFSET($G880, -$D886, $D887)+$E887-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>I$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:I894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:I894))*IF(OFFSET($G881, -$D886, $D887)+$E887-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>K$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:J894))*IF(OFFSET($G880, -$D886, $D887)+$E887-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>J$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:J894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:J894))*IF(OFFSET($G881, -$D886, $D887)+$E887-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>L$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:K894))*IF(OFFSET($G880, -$D886, $D887)+$E887-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>K$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:K894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:K894))*IF(OFFSET($G881, -$D886, $D887)+$E887-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>M$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:L894))*IF(OFFSET($G880, -$D886, $D887)+$E887-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>L$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:L894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:L894))*IF(OFFSET($G881, -$D886, $D887)+$E887-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>N$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:M894))*IF(OFFSET($G880, -$D886, $D887)+$E887-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>M$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:M894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:M894))*IF(OFFSET($G881, -$D886, $D887)+$E887-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>O$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:N894))*IF(OFFSET($G880, -$D886, $D887)+$E887-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>N$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:N894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:N894))*IF(OFFSET($G881, -$D886, $D887)+$E887-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>P$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:O894))*IF(OFFSET($G880, -$D886, $D887)+$E887-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>O$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:O894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:O894))*IF(OFFSET($G881, -$D886, $D887)+$E887-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>Q$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:P894))*IF(OFFSET($G880, -$D886, $D887)+$E887-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>P$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:P894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:P894))*IF(OFFSET($G881, -$D886, $D887)+$E887-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>R$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:Q894))*IF(OFFSET($G880, -$D886, $D887)+$E887-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>Q$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:Q894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:Q894))*IF(OFFSET($G881, -$D886, $D887)+$E887-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>S$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:R894))*IF(OFFSET($G880, -$D886, $D887)+$E887-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>R$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:R894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:R894))*IF(OFFSET($G881, -$D886, $D887)+$E887-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>T$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:S894))*IF(OFFSET($G880, -$D886, $D887)+$E887-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>S$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:S894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:S894))*IF(OFFSET($G881, -$D886, $D887)+$E887-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>U$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:T894))*IF(OFFSET($G880, -$D886, $D887)+$E887-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>T$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:T894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:T894))*IF(OFFSET($G881, -$D886, $D887)+$E887-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>V$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:U894))*IF(OFFSET($G880, -$D886, $D887)+$E887-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>U$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:U894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:U894))*IF(OFFSET($G881, -$D886, $D887)+$E887-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>W$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:V894))*IF(OFFSET($G880, -$D886, $D887)+$E887-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>V$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:V894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:V894))*IF(OFFSET($G881, -$D886, $D887)+$E887-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>X$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:W894))*IF(OFFSET($G880, -$D886, $D887)+$E887-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>W$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:W894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:W894))*IF(OFFSET($G881, -$D886, $D887)+$E887-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>Y$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:X894))*IF(OFFSET($G880, -$D886, $D887)+$E887-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>X$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:X894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:X894))*IF(OFFSET($G881, -$D886, $D887)+$E887-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>Z$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:Y894))*IF(OFFSET($G880, -$D886, $D887)+$E887-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>Y$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:Y894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:Y894))*IF(OFFSET($G881, -$D886, $D887)+$E887-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AA$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:Z894))*IF(OFFSET($G880, -$D886, $D887)+$E887-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>Z$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:Z894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:Z894))*IF(OFFSET($G881, -$D886, $D887)+$E887-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AB$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AA894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AA$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AA894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AA894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AC$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AB894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AB$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AB894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AB894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AD$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AC894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AC$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AC894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AC894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AE$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AD894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AD$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AD894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AD894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AF$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AE894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AE$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AE894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AE894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AG$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AF894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AF$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AF894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AF894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AH$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AG894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AG$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AG894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AG894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AI$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AH894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AH$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AH894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AH894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AJ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AI894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AI$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AI894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AI894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AK$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AJ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AJ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AJ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AJ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AL$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AK894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AK$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AK894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AK894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AM$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AL894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AL$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AL894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AL894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AN$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AM894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AM$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AM894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AM894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AO$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AN894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AN$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AN894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AN894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AP$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AO894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AO$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AO894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AO894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AQ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AP894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AP$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AP894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AP894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AR$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AQ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AQ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AQ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AQ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AS$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AR894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AR$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AR894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AR894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AT$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AS894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AS$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AS894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AS894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AU$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AT894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AT$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AT894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AT894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AV$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AU894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AU$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AU894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AU894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AW$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AV894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AV$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AV894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AV894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AX$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AW894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AW$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AW894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AW894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AY$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AX894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AX$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AX894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AX894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>AZ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AY894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AY$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AY894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AY894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BA$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:AZ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>AZ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:AZ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:AZ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BB$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BA894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BA$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BA894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BA894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BC$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BB894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BB$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BB894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BB894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BD$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BC894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BC$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BC894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BC894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BE$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BD894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BD$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BD894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BD894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BF$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BE894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BE$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BE894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BE894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BG$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BF894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BF$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BF894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BF894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BH$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BG894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BG$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BG894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BG894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BI$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BH894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BH$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BH894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BH894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BJ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BI894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BI$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BI894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BI894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BK$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BJ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BJ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BJ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BJ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BL$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BK894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BK$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BK894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BK894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BM$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BL894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BL$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BL894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BL894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BN$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BM894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BM$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BM894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BM894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BO$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BN894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BN$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BN894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BN894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BP$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BO894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BO$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BO894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BO894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BQ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BP894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BP$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BP894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BP894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BR$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BQ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BQ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BQ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BQ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BS$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BR894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BR$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BR894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BR894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BT$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BS894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BS$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BS894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BS894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BU$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BT894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BT$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BT894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BT894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BV$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BU894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BU$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BU894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BU894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BW$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BV894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BV$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BV894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BV894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BX$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BW894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BW$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BW894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BW894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BY$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BX894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BX$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BX894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BX894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>BZ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BY894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BY$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BY894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BY894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CA$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:BZ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>BZ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:BZ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:BZ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CB$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CA894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CA$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CA894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CA894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CC$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CB894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CB$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CB894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CB894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CD$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CC894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CC$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CC894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CC894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CE$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CD894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CD$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CD894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CD894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CF$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CE894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CE$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CE894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CE894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CG$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CF894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CF$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CF894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CF894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CH$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CG894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CG$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CG894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CG894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CI$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CH894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CH$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CH894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CH894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CJ$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CI894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CI$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CI894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CI894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CK$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CJ894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CJ$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CJ894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CJ894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CL$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CK894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CK$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CK894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CK894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CM$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CL894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CL$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CL894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CL894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CN$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CM894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CM$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CM894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CM894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G880, -$D886, $D887)=\"n/a\", 0, IF(OFFSET($G883, -$D886, $D887)=\"SL\",\nIF(OFFSET($G880, -$D886, $D887)+$E887>CO$5, IFERROR((OFFSET($G879, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))), 0), OFFSET($G879, -$D886, $D887)-SUM($G894:CN894))*IF(OFFSET($G880, -$D886, $D887)+$E887-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G881, -$D886, $D887)+$E887>CN$5, IFERROR(((OFFSET($G879, -$D886, $D887)-SUM($G894:CN894))*OFFSET($G882, -$D886, $D887)/(OFFSET($G880, -$D886, $D887))),0), OFFSET($G879, -$D886, $D887)-SUM($G894:CN894))*IF(OFFSET($G881, -$D886, $D887)+$E887-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D890)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>L$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:K897))*IF(OFFSET($G883, -$D889, $D890)+$E890-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>K$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:K897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:K897))*IF(OFFSET($G884, -$D889, $D890)+$E890-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>M$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:L897))*IF(OFFSET($G883, -$D889, $D890)+$E890-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>L$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:L897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:L897))*IF(OFFSET($G884, -$D889, $D890)+$E890-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>N$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:M897))*IF(OFFSET($G883, -$D889, $D890)+$E890-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>M$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:M897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:M897))*IF(OFFSET($G884, -$D889, $D890)+$E890-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>O$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:N897))*IF(OFFSET($G883, -$D889, $D890)+$E890-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>N$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:N897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:N897))*IF(OFFSET($G884, -$D889, $D890)+$E890-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>P$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:O897))*IF(OFFSET($G883, -$D889, $D890)+$E890-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>O$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:O897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:O897))*IF(OFFSET($G884, -$D889, $D890)+$E890-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>Q$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:P897))*IF(OFFSET($G883, -$D889, $D890)+$E890-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>P$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:P897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:P897))*IF(OFFSET($G884, -$D889, $D890)+$E890-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>R$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:Q897))*IF(OFFSET($G883, -$D889, $D890)+$E890-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>Q$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:Q897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:Q897))*IF(OFFSET($G884, -$D889, $D890)+$E890-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>S$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:R897))*IF(OFFSET($G883, -$D889, $D890)+$E890-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>R$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:R897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:R897))*IF(OFFSET($G884, -$D889, $D890)+$E890-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>T$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:S897))*IF(OFFSET($G883, -$D889, $D890)+$E890-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>S$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:S897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:S897))*IF(OFFSET($G884, -$D889, $D890)+$E890-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>U$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:T897))*IF(OFFSET($G883, -$D889, $D890)+$E890-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>T$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:T897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:T897))*IF(OFFSET($G884, -$D889, $D890)+$E890-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>V$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:U897))*IF(OFFSET($G883, -$D889, $D890)+$E890-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>U$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:U897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:U897))*IF(OFFSET($G884, -$D889, $D890)+$E890-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>W$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:V897))*IF(OFFSET($G883, -$D889, $D890)+$E890-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>V$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:V897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:V897))*IF(OFFSET($G884, -$D889, $D890)+$E890-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>X$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:W897))*IF(OFFSET($G883, -$D889, $D890)+$E890-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>W$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:W897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:W897))*IF(OFFSET($G884, -$D889, $D890)+$E890-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>Y$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:X897))*IF(OFFSET($G883, -$D889, $D890)+$E890-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>X$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:X897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:X897))*IF(OFFSET($G884, -$D889, $D890)+$E890-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>Z$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:Y897))*IF(OFFSET($G883, -$D889, $D890)+$E890-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>Y$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:Y897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:Y897))*IF(OFFSET($G884, -$D889, $D890)+$E890-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AA$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:Z897))*IF(OFFSET($G883, -$D889, $D890)+$E890-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>Z$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:Z897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:Z897))*IF(OFFSET($G884, -$D889, $D890)+$E890-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AB$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AA897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AA$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AA897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AA897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AC$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AB897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AB$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AB897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AB897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AD$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AC897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AC$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AC897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AC897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AE$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AD897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AD$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AD897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AD897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AF$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AE897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AE$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AE897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AE897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AG$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AF897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AF$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AF897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AF897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AH$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AG897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AG$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AG897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AG897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AI$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AH897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AH$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AH897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AH897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AJ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AI897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AI$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AI897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AI897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AK$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AJ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AJ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AJ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AJ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AL$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AK897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AK$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AK897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AK897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AM$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AL897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AL$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AL897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AL897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AN$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AM897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AM$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AM897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AM897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AO$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AN897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AN$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AN897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AN897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AP$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AO897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AO$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AO897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AO897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AQ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AP897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AP$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AP897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AP897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AR$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AQ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AQ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AQ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AQ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AS$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AR897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AR$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AR897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AR897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AT$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AS897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AS$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AS897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AS897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AU$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AT897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AT$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AT897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AT897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AV$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AU897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AU$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AU897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AU897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AW$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AV897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AV$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AV897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AV897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AX$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AW897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AW$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AW897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AW897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AY$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AX897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AX$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AX897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AX897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>AZ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AY897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AY$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AY897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AY897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BA$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:AZ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>AZ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:AZ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:AZ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BB$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BA897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BA$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BA897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BA897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BC$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BB897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BB$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BB897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BB897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BD$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BC897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BC$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BC897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BC897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BE$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BD897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BD$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BD897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BD897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BF$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BE897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BE$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BE897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BE897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BG$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BF897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BF$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BF897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BF897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BH$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BG897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BG$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BG897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BG897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BI$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BH897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BH$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BH897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BH897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BJ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BI897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BI$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BI897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BI897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BK$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BJ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BJ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BJ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BJ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BL$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BK897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BK$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BK897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BK897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BM$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BL897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BL$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BL897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BL897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BN$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BM897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BM$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BM897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BM897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BO$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BN897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BN$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BN897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BN897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BP$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BO897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BO$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BO897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BO897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BQ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BP897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BP$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BP897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BP897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BR$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BQ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BQ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BQ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BQ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BS$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BR897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BR$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BR897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BR897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BT$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BS897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BS$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BS897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BS897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BU$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BT897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BT$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BT897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BT897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BV$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BU897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BU$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BU897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BU897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BW$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BV897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BV$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BV897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BV897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BX$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BW897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BW$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BW897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BW897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BY$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BX897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BX$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BX897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BX897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>BZ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BY897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BY$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BY897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BY897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CA$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:BZ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>BZ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:BZ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:BZ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CB$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CA897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CA$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CA897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CA897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CC$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CB897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CB$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CB897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CB897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CD$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CC897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CC$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CC897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CC897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CE$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CD897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CD$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CD897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CD897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CF$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CE897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CE$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CE897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CE897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CG$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CF897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CF$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CF897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CF897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CH$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CG897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CG$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CG897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CG897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CI$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CH897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CH$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CH897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CH897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CJ$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CI897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CI$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CI897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CI897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CK$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CJ897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CJ$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CJ897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CJ897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CL$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CK897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CK$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CK897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CK897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CM$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CL897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CL$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CL897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CL897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CN$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CM897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CM$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CM897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CM897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G883, -$D889, $D890)=\"n/a\", 0, IF(OFFSET($G886, -$D889, $D890)=\"SL\",\nIF(OFFSET($G883, -$D889, $D890)+$E890>CO$5, IFERROR((OFFSET($G882, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))), 0), OFFSET($G882, -$D889, $D890)-SUM($G897:CN897))*IF(OFFSET($G883, -$D889, $D890)+$E890-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G884, -$D889, $D890)+$E890>CN$5, IFERROR(((OFFSET($G882, -$D889, $D890)-SUM($G897:CN897))*OFFSET($G885, -$D889, $D890)/(OFFSET($G883, -$D889, $D890))),0), OFFSET($G882, -$D889, $D890)-SUM($G897:CN897))*IF(OFFSET($G884, -$D889, $D890)+$E890-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D944)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>J$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:I944))*IF(OFFSET($G934,-$D944,$D944)+$E944-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>I$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:I944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:I944))*IF(OFFSET($G935,-$D944,$D944)+$E944-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>K$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:J944))*IF(OFFSET($G934,-$D944,$D944)+$E944-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>J$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:J944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:J944))*IF(OFFSET($G935,-$D944,$D944)+$E944-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>L$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:K944))*IF(OFFSET($G934,-$D944,$D944)+$E944-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>K$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:K944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:K944))*IF(OFFSET($G935,-$D944,$D944)+$E944-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>M$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:L944))*IF(OFFSET($G934,-$D944,$D944)+$E944-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>L$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:L944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:L944))*IF(OFFSET($G935,-$D944,$D944)+$E944-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>N$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:M944))*IF(OFFSET($G934,-$D944,$D944)+$E944-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>M$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:M944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:M944))*IF(OFFSET($G935,-$D944,$D944)+$E944-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>O$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:N944))*IF(OFFSET($G934,-$D944,$D944)+$E944-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>N$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:N944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:N944))*IF(OFFSET($G935,-$D944,$D944)+$E944-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>P$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:O944))*IF(OFFSET($G934,-$D944,$D944)+$E944-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>O$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:O944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:O944))*IF(OFFSET($G935,-$D944,$D944)+$E944-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>Q$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:P944))*IF(OFFSET($G934,-$D944,$D944)+$E944-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>P$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:P944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:P944))*IF(OFFSET($G935,-$D944,$D944)+$E944-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>R$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Q944))*IF(OFFSET($G934,-$D944,$D944)+$E944-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>Q$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:Q944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Q944))*IF(OFFSET($G935,-$D944,$D944)+$E944-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>S$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:R944))*IF(OFFSET($G934,-$D944,$D944)+$E944-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>R$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:R944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:R944))*IF(OFFSET($G935,-$D944,$D944)+$E944-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>T$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:S944))*IF(OFFSET($G934,-$D944,$D944)+$E944-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>S$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:S944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:S944))*IF(OFFSET($G935,-$D944,$D944)+$E944-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>U$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:T944))*IF(OFFSET($G934,-$D944,$D944)+$E944-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>T$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:T944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:T944))*IF(OFFSET($G935,-$D944,$D944)+$E944-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>V$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:U944))*IF(OFFSET($G934,-$D944,$D944)+$E944-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>U$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:U944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:U944))*IF(OFFSET($G935,-$D944,$D944)+$E944-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>W$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:V944))*IF(OFFSET($G934,-$D944,$D944)+$E944-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>V$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:V944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:V944))*IF(OFFSET($G935,-$D944,$D944)+$E944-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>X$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:W944))*IF(OFFSET($G934,-$D944,$D944)+$E944-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>W$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:W944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:W944))*IF(OFFSET($G935,-$D944,$D944)+$E944-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>Y$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:X944))*IF(OFFSET($G934,-$D944,$D944)+$E944-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>X$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:X944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:X944))*IF(OFFSET($G935,-$D944,$D944)+$E944-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>Z$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Y944))*IF(OFFSET($G934,-$D944,$D944)+$E944-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>Y$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:Y944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Y944))*IF(OFFSET($G935,-$D944,$D944)+$E944-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AA$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Z944))*IF(OFFSET($G934,-$D944,$D944)+$E944-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>Z$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:Z944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:Z944))*IF(OFFSET($G935,-$D944,$D944)+$E944-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AB$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AA944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AA$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AA944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AA944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AC$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AB944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AB$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AB944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AB944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AD$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AC944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AC$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AC944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AC944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AE$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AD944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AD$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AD944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AD944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AF$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AE944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AE$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AE944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AE944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AG$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AF944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AF$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AF944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AF944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AH$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AG944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AG$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AG944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AG944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AI$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AH944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AH$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AH944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AH944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AJ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AI944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AI$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AI944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AI944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AK$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AJ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AJ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AJ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AJ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AL$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AK944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AK$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AK944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AK944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AM$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AL944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AL$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AL944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AL944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AN$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AM944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AM$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AM944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AM944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AO$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AN944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AN$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AN944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AN944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AP$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AO944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AO$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AO944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AO944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AQ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AP944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AP$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AP944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AP944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AR$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AQ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AQ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AQ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AQ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AS$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AR944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AR$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AR944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AR944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AT$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AS944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AS$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AS944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AS944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AU$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AT944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AT$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AT944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AT944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AV$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AU944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AU$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AU944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AU944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AW$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AV944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AV$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AV944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AV944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AX$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AW944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AW$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AW944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AW944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AY$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AX944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AX$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AX944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AX944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>AZ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AY944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AY$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AY944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AY944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BA$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AZ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>AZ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:AZ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:AZ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BB$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BA944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BA$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BA944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BA944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BC$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BB944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BB$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BB944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BB944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BD$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BC944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BC$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BC944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BC944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BE$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BD944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BD$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BD944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BD944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BF$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BE944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BE$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BE944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BE944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BG$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BF944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BF$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BF944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BF944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BH$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BG944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BG$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BG944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BG944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BI$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BH944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BH$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BH944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BH944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BJ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BI944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BI$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BI944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BI944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BK$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BJ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BJ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BJ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BJ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BL$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BK944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BK$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BK944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BK944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BM$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BL944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BL$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BL944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BL944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BN$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BM944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BM$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BM944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BM944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BO$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BN944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BN$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BN944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BN944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BP$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BO944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BO$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BO944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BO944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BQ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BP944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BP$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BP944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BP944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BR$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BQ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BQ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BQ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BQ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BS$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BR944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BR$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BR944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BR944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BT$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BS944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BS$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BS944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BS944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BU$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BT944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BT$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BT944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BT944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BV$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BU944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BU$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BU944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BU944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BW$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BV944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BV$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BV944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BV944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BX$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BW944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BW$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BW944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BW944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BY$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BX944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BX$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BX944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BX944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>BZ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BY944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BY$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BY944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BY944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CA$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BZ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>BZ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:BZ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:BZ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CB$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CA944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CA$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CA944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CA944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CC$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CB944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CB$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CB944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CB944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CD$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CC944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CC$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CC944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CC944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CE$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CD944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CD$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CD944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CD944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CF$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CE944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CE$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CE944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CE944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CG$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CF944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CF$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CF944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CF944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CH$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CG944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CG$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CG944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CG944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CI$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CH944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CH$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CH944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CH944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CJ$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CI944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CI$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CI944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CI944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CK$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CJ944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CJ$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CJ944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CJ944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CL$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CK944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CK$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CK944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CK944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CM$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CL944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CL$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CL944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CL944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CN$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CM944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CM$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CM944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CM944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G934, -$D944, $D944)=\"n/a\",0,IF(OFFSET($G941, -$D944, $D944)=\"SL\",\nIF(OFFSET($G934,-$D944,$D944)+$E944>CO$5,IFERROR((OFFSET($G933,-$D944,$D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CN944))*IF(OFFSET($G934,-$D944,$D944)+$E944-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G935,-$D944,$D944)+$E944>CN$5,IFERROR(((OFFSET($G933,-$D944,$D944)-SUM($G944:CN944))*OFFSET($G940, -$D944, $D944)/(OFFSET($G934,-$D944,$D944))),0),OFFSET($G933,-$D944,$D944)-SUM($G944:CN944))*IF(OFFSET($G935,-$D944,$D944)+$E944-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1000)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>J$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:I1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>I$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:I1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:I1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>K$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:J1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>J$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:J1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:J1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>L$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:K1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>K$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:K1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:K1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>M$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:L1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>L$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:L1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:L1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>N$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:M1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>M$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:M1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:M1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>O$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:N1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>N$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:N1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:N1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>P$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:O1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>O$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:O1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:O1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>Q$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:P1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>P$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:P1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:P1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>R$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Q1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>Q$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Q1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Q1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>S$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:R1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>R$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:R1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:R1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>T$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:S1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>S$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:S1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:S1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>U$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:T1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>T$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:T1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:T1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>V$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:U1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>U$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:U1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:U1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>W$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:V1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>V$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:V1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:V1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>X$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:W1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>W$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:W1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:W1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>Y$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:X1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>X$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:X1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:X1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>Z$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Y1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>Y$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Y1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Y1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AA$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Z1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>Z$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Z1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:Z1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AB$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AA1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AA$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AA1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AA1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AC$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AB1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AB$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AB1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AB1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AD$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AC1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AC$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AC1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AC1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AE$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AD1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AD$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AD1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AD1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AF$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AE1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AE$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AE1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AE1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AG$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AF1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AF$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AF1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AF1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AH$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AG1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AG$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AG1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AG1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AI$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AH1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AH$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AH1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AH1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AJ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AI1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AI$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AI1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AI1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AK$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AJ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AJ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AJ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AJ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AL$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AK1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AK$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AK1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AK1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AM$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AL1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AL$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AL1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AL1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AN$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AM1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AM$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AM1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AM1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AO$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AN1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AN$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AN1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AN1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AP$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AO1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AO$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AO1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AO1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AQ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AP1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AP$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AP1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AP1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AR$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AQ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AQ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AQ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AQ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AS$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AR1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AR$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AR1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AR1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AT$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AS1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AS$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AS1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AS1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AU$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AT1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AT$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AT1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AT1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AV$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AU1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AU$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AU1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AU1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AW$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AV1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AV$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AV1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AV1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AX$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AW1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AW$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AW1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AW1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AY$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AX1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AX$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AX1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AX1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>AZ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AY1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AY$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AY1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AY1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BA$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AZ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>AZ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AZ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:AZ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BB$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BA1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BA$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BA1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BA1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BC$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BB1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BB$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BB1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BB1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BD$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BC1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BC$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BC1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BC1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BE$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BD1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BD$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BD1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BD1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BF$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BE1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BE$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BE1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BE1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BG$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BF1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BF$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BF1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BF1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BH$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BG1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BG$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BG1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BG1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BI$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BH1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BH$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BH1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BH1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BJ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BI1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BI$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BI1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BI1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BK$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BJ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BJ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BJ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BJ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BL$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BK1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BK$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BK1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BK1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BM$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BL1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BL$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BL1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BL1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BN$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BM1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BM$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BM1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BM1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BO$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BN1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BN$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BN1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BN1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BP$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BO1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BO$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BO1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BO1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BQ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BP1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BP$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BP1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BP1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BR$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BQ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BQ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BQ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BQ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BS$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BR1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BR$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BR1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BR1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BT$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BS1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BS$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BS1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BS1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BU$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BT1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BT$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BT1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BT1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BV$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BU1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BU$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BU1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BU1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BW$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BV1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BV$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BV1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BV1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BX$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BW1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BW$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BW1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BW1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BY$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BX1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BX$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BX1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BX1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>BZ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BY1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BY$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BY1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BY1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CA$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BZ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>BZ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BZ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:BZ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CB$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CA1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CA$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CA1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CA1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CC$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CB1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CB$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CB1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CB1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CD$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CC1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CC$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CC1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CC1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CE$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CD1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CD$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CD1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CD1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CF$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CE1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CE$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CE1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CE1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CG$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CF1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CF$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CF1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CF1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CH$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CG1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CG$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CG1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CG1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CI$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CH1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CH$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CH1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CH1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CJ$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CI1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CI$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CI1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CI1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CK$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CJ1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CJ$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CJ1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CJ1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CL$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CK1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CK$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CK1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CK1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CM$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CL1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CL$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CL1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CL1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CN$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CM1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CM$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CM1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CM1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G990, -$D1000, $D1000)=\"n/a\",0,IF(OFFSET($G997, -$D1000, $D1000)=\"SL\",\nIF(OFFSET($G990,-$D1000,$D1000)+$E1000>CO$5,IFERROR((OFFSET($G989,-$D1000,$D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CN1000))*IF(OFFSET($G990,-$D1000,$D1000)+$E1000-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G991,-$D1000,$D1000)+$E1000>CN$5,IFERROR(((OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CN1000))*OFFSET($G996, -$D1000, $D1000)/(OFFSET($G990,-$D1000,$D1000))),0),OFFSET($G989,-$D1000,$D1000)-SUM($G1000:CN1000))*IF(OFFSET($G991,-$D1000,$D1000)+$E1000-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1002)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>L$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:K1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>K$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:K1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:K1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>M$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:L1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>L$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:L1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:L1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>N$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:M1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>M$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:M1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:M1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>O$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:N1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>N$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:N1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:N1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>P$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:O1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>O$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:O1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:O1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>Q$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:P1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>P$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:P1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:P1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>R$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Q1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>Q$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Q1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Q1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>S$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:R1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>R$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:R1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:R1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>T$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:S1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>S$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:S1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:S1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>U$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:T1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>T$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:T1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:T1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>V$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:U1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>U$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:U1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:U1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>W$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:V1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>V$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:V1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:V1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>X$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:W1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>W$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:W1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:W1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>Y$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:X1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>X$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:X1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:X1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>Z$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Y1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>Y$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Y1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Y1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AA$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Z1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>Z$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Z1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:Z1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AB$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AA1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AA$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AA1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AA1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AC$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AB1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AB$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AB1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AB1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AD$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AC1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AC$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AC1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AC1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AE$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AD1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AD$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AD1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AD1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AF$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AE1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AE$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AE1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AE1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AG$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AF1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AF$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AF1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AF1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AH$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AG1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AG$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AG1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AG1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AI$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AH1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AH$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AH1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AH1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AJ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AI1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AI$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AI1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AI1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AK$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AJ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AJ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AJ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AJ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AL$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AK1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AK$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AK1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AK1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AM$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AL1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AL$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AL1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AL1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AN$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AM1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AM$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AM1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AM1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AO$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AN1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AN$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AN1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AN1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AP$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AO1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AO$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AO1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AO1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AQ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AP1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AP$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AP1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AP1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AR$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AQ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AQ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AQ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AQ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AS$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AR1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AR$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AR1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AR1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AT$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AS1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AS$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AS1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AS1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AU$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AT1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AT$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AT1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AT1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AV$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AU1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AU$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AU1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AU1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AW$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AV1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AV$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AV1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AV1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AX$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AW1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AW$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AW1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AW1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AY$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AX1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AX$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AX1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AX1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>AZ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AY1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AY$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AY1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AY1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BA$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AZ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>AZ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AZ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:AZ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BB$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BA1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BA$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BA1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BA1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BC$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BB1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BB$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BB1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BB1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BD$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BC1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BC$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BC1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BC1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BE$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BD1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BD$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BD1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BD1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BF$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BE1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BE$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BE1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BE1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BG$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BF1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BF$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BF1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BF1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BH$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BG1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BG$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BG1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BG1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BI$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BH1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BH$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BH1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BH1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BJ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BI1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BI$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BI1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BI1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BK$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BJ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BJ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BJ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BJ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BL$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BK1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BK$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BK1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BK1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BM$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BL1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BL$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BL1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BL1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BN$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BM1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BM$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BM1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BM1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BO$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BN1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BN$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BN1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BN1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BP$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BO1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BO$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BO1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BO1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BQ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BP1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BP$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BP1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BP1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BR$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BQ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BQ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BQ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BQ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BS$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BR1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BR$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BR1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BR1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BT$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BS1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BS$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BS1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BS1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BU$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BT1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BT$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BT1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BT1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BV$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BU1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BU$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BU1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BU1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BW$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BV1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BV$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BV1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BV1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BX$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BW1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BW$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BW1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BW1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BY$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BX1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BX$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BX1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BX1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>BZ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BY1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BY$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BY1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BY1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CA$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BZ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>BZ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BZ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:BZ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CB$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CA1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CA$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CA1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CA1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CC$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CB1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CB$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CB1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CB1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CD$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CC1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CC$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CC1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CC1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CE$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CD1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CD$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CD1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CD1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CF$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CE1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CE$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CE1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CE1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CG$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CF1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CF$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CF1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CF1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CH$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CG1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CG$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CG1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CG1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CI$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CH1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CH$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CH1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CH1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CJ$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CI1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CI$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CI1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CI1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CK$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CJ1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CJ$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CJ1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CJ1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CL$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CK1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CK$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CK1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CK1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CM$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CL1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CL$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CL1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CL1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CN$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CM1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CM$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CM1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CM1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G995, -$D1001, $D1002)=\"n/a\", 0, IF(OFFSET($G998, -$D1001, $D1002)=\"SL\",\nIF(OFFSET($G995, -$D1001, $D1002)+$E1002>CO$5, IFERROR((OFFSET($G994, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))), 0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CN1009))*IF(OFFSET($G995, -$D1001, $D1002)+$E1002-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G996, -$D1001, $D1002)+$E1002>CN$5, IFERROR(((OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CN1009))*OFFSET($G997, -$D1001, $D1002)/(OFFSET($G995, -$D1001, $D1002))),0), OFFSET($G994, -$D1001, $D1002)-SUM($G1009:CN1009))*IF(OFFSET($G996, -$D1001, $D1002)+$E1002-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1028)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>J$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:I1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>I$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:I1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:I1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>K$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:J1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>J$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:J1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:J1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>L$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:K1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>K$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:K1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:K1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>M$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:L1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>L$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:L1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:L1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>N$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:M1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>M$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:M1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:M1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>O$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:N1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>N$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:N1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:N1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>P$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:O1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>O$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:O1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:O1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>Q$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:P1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>P$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:P1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:P1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>R$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Q1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>Q$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Q1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Q1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>S$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:R1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>R$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:R1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:R1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>T$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:S1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>S$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:S1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:S1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>U$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:T1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>T$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:T1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:T1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>V$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:U1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>U$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:U1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:U1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>W$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:V1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>V$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:V1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:V1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>X$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:W1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>W$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:W1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:W1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>Y$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:X1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>X$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:X1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:X1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>Z$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Y1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>Y$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Y1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Y1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AA$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Z1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>Z$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Z1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:Z1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AB$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AA1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AA$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AA1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AA1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AC$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AB1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AB$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AB1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AB1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AD$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AC1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AC$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AC1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AC1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AE$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AD1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AD$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AD1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AD1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AF$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AE1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AE$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AE1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AE1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AG$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AF1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AF$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AF1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AF1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AH$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AG1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AG$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AG1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AG1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AI$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AH1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AH$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AH1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AH1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AJ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AI1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AI$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AI1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AI1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AK$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AJ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AJ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AJ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AJ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AL$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AK1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AK$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AK1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AK1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AM$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AL1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AL$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AL1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AL1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AN$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AM1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AM$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AM1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AM1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AO$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AN1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AN$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AN1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AN1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AP$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AO1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AO$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AO1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AO1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AQ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AP1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AP$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AP1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AP1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AR$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AQ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AQ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AQ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AQ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AS$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AR1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AR$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AR1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AR1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AT$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AS1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AS$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AS1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AS1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AU$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AT1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AT$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AT1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AT1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AV$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AU1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AU$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AU1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AU1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AW$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AV1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AV$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AV1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AV1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AX$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AW1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AW$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AW1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AW1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AY$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AX1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AX$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AX1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AX1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>AZ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AY1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AY$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AY1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AY1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BA$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AZ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>AZ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AZ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:AZ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BB$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BA1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BA$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BA1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BA1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BC$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BB1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BB$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BB1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BB1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BD$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BC1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BC$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BC1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BC1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BE$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BD1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BD$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BD1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BD1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BF$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BE1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BE$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BE1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BE1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BG$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BF1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BF$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BF1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BF1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BH$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BG1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BG$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BG1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BG1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BI$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BH1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BH$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BH1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BH1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BJ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BI1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BI$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BI1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BI1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BK$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BJ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BJ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BJ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BJ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BL$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BK1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BK$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BK1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BK1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BM$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BL1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BL$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BL1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BL1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BN$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BM1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BM$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BM1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BM1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BO$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BN1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BN$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BN1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BN1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BP$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BO1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BO$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BO1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BO1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BQ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BP1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BP$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BP1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BP1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BR$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BQ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BQ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BQ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BQ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BS$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BR1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BR$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BR1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BR1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BT$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BS1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BS$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BS1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BS1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BU$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BT1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BT$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BT1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BT1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BV$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BU1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BU$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BU1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BU1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BW$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BV1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BV$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BV1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BV1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BX$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BW1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BW$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BW1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BW1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BY$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BX1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BX$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BX1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BX1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>BZ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BY1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BY$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BY1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BY1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CA$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BZ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>BZ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BZ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:BZ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CB$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CA1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CA$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CA1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CA1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CC$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CB1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CB$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CB1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CB1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CD$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CC1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CC$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CC1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CC1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CE$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CD1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CD$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CD1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CD1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CF$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CE1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CE$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CE1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CE1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CG$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CF1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CF$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CF1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CF1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CH$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CG1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CG$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CG1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CG1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CI$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CH1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CH$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CH1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CH1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CJ$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CI1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CI$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CI1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CI1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CK$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CJ1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CJ$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CJ1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CJ1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CL$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CK1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CK$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CK1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CK1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CM$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CL1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CL$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CL1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CL1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CN$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CM1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CM$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CM1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CM1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1021, -$D1027, $D1028)=\"n/a\", 0, IF(OFFSET($G1024, -$D1027, $D1028)=\"SL\",\nIF(OFFSET($G1021, -$D1027, $D1028)+$E1028>CO$5, IFERROR((OFFSET($G1020, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))), 0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CN1035))*IF(OFFSET($G1021, -$D1027, $D1028)+$E1028-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1022, -$D1027, $D1028)+$E1028>CN$5, IFERROR(((OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CN1035))*OFFSET($G1023, -$D1027, $D1028)/(OFFSET($G1021, -$D1027, $D1028))),0), OFFSET($G1020, -$D1027, $D1028)-SUM($G1035:CN1035))*IF(OFFSET($G1022, -$D1027, $D1028)+$E1028-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1084)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>J$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:I1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>I$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:I1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:I1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>K$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:J1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>J$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:J1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:J1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>L$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:K1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>K$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:K1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:K1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>M$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:L1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>L$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:L1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:L1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>N$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:M1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>M$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:M1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:M1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>O$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:N1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>N$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:N1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:N1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>P$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:O1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>O$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:O1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:O1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>Q$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:P1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>P$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:P1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:P1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>R$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Q1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>Q$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Q1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Q1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>S$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:R1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>R$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:R1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:R1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>T$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:S1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>S$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:S1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:S1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>U$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:T1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>T$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:T1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:T1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>V$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:U1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>U$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:U1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:U1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>W$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:V1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>V$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:V1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:V1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>X$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:W1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>W$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:W1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:W1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>Y$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:X1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>X$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:X1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:X1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>Z$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Y1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>Y$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Y1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Y1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AA$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Z1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>Z$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Z1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:Z1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AB$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AA1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AA$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AA1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AA1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AC$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AB1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AB$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AB1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AB1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AD$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AC1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AC$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AC1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AC1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AE$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AD1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AD$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AD1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AD1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AF$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AE1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AE$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AE1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AE1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AG$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AF1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AF$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AF1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AF1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AH$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AG1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AG$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AG1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AG1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AI$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AH1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AH$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AH1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AH1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AJ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AI1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AI$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AI1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AI1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AK$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AJ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AJ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AJ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AJ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AL$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AK1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AK$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AK1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AK1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AM$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AL1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AL$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AL1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AL1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AN$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AM1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AM$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AM1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AM1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AO$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AN1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AN$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AN1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AN1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AP$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AO1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AO$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AO1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AO1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AQ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AP1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AP$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AP1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AP1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AR$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AQ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AQ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AQ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AQ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AS$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AR1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AR$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AR1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AR1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AT$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AS1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AS$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AS1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AS1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AU$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AT1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AT$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AT1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AT1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AV$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AU1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AU$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AU1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AU1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AW$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AV1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AV$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AV1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AV1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AX$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AW1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AW$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AW1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AW1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AY$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AX1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AX$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AX1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AX1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>AZ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AY1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AY$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AY1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AY1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BA$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AZ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>AZ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AZ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:AZ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BB$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BA1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BA$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BA1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BA1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BC$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BB1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BB$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BB1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BB1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BD$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BC1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BC$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BC1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BC1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BE$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BD1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BD$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BD1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BD1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BF$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BE1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BE$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BE1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BE1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BG$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BF1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BF$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BF1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BF1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BH$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BG1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BG$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BG1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BG1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BI$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BH1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BH$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BH1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BH1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BJ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BI1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BI$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BI1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BI1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BK$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BJ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BJ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BJ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BJ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BL$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BK1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BK$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BK1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BK1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BM$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BL1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BL$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BL1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BL1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BN$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BM1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BM$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BM1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BM1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BO$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BN1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BN$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BN1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BN1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BP$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BO1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BO$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BO1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BO1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BQ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BP1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BP$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BP1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BP1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BR$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BQ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BQ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BQ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BQ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BS$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BR1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BR$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BR1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BR1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BT$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BS1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BS$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BS1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BS1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BU$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BT1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BT$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BT1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BT1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BV$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BU1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BU$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BU1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BU1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BW$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BV1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BV$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BV1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BV1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BX$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BW1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BW$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BW1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BW1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BY$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BX1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BX$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BX1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BX1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>BZ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BY1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BY$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BY1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BY1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CA$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BZ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>BZ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BZ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:BZ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CB$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CA1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CA$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CA1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CA1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CC$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CB1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CB$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CB1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CB1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CD$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CC1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CC$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CC1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CC1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CE$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CD1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CD$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CD1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CD1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CF$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CE1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CE$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CE1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CE1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CG$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CF1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CF$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CF1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CF1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CH$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CG1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CG$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CG1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CG1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CI$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CH1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CH$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CH1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CH1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CJ$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CI1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CI$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CI1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CI1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CK$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CJ1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CJ$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CJ1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CJ1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CL$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CK1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CK$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CK1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CK1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CM$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CL1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CL$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CL1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CL1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CN$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CM1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CM$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CM1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CM1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1074, -$D1084, $D1084)=\"n/a\",0,IF(OFFSET($G1081, -$D1084, $D1084)=\"SL\",\nIF(OFFSET($G1074,-$D1084,$D1084)+$E1084>CO$5,IFERROR((OFFSET($G1073,-$D1084,$D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CN1084))*IF(OFFSET($G1074,-$D1084,$D1084)+$E1084-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1075,-$D1084,$D1084)+$E1084>CN$5,IFERROR(((OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CN1084))*OFFSET($G1080, -$D1084, $D1084)/(OFFSET($G1074,-$D1084,$D1084))),0),OFFSET($G1073,-$D1084,$D1084)-SUM($G1084:CN1084))*IF(OFFSET($G1075,-$D1084,$D1084)+$E1084-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1114)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>L$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:K1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>K$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:K1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:K1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>M$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:L1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>L$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:L1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:L1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>N$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:M1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>M$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:M1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:M1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>O$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:N1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>N$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:N1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:N1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>P$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:O1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>O$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:O1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:O1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>Q$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:P1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>P$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:P1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:P1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>R$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Q1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>Q$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Q1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Q1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>S$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:R1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>R$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:R1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:R1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>T$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:S1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>S$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:S1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:S1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>U$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:T1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>T$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:T1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:T1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>V$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:U1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>U$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:U1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:U1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>W$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:V1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>V$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:V1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:V1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>X$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:W1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>W$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:W1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:W1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>Y$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:X1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>X$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:X1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:X1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>Z$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Y1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>Y$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Y1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Y1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AA$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Z1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>Z$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Z1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:Z1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AB$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AA1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AA$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AA1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AA1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AC$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AB1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AB$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AB1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AB1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AD$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AC1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AC$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AC1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AC1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AE$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AD1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AD$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AD1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AD1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AF$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AE1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AE$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AE1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AE1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AG$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AF1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AF$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AF1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AF1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AH$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AG1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AG$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AG1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AG1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AI$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AH1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AH$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AH1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AH1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AJ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AI1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AI$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AI1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AI1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AK$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AJ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AJ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AJ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AJ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AL$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AK1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AK$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AK1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AK1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AM$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AL1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AL$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AL1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AL1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AN$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AM1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AM$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AM1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AM1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AO$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AN1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AN$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AN1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AN1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AP$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AO1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AO$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AO1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AO1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AQ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AP1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AP$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AP1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AP1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AR$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AQ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AQ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AQ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AQ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AS$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AR1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AR$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AR1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AR1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AT$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AS1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AS$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AS1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AS1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AU$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AT1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AT$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AT1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AT1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AV$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AU1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AU$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AU1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AU1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AW$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AV1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AV$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AV1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AV1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AX$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AW1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AW$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AW1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AW1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AY$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AX1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AX$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AX1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AX1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>AZ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AY1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AY$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AY1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AY1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BA$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AZ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>AZ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AZ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:AZ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BB$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BA1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BA$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BA1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BA1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BC$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BB1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BB$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BB1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BB1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BD$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BC1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BC$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BC1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BC1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BE$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BD1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BD$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BD1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BD1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BF$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BE1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BE$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BE1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BE1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BG$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BF1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BF$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BF1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BF1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BH$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BG1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BG$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BG1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BG1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BI$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BH1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BH$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BH1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BH1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BJ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BI1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BI$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BI1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BI1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BK$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BJ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BJ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BJ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BJ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BL$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BK1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BK$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BK1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BK1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BM$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BL1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BL$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BL1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BL1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BN$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BM1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BM$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BM1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BM1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BO$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BN1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BN$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BN1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BN1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BP$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BO1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BO$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BO1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BO1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BQ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BP1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BP$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BP1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BP1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BR$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BQ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BQ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BQ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BQ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BS$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BR1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BR$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BR1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BR1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BT$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BS1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BS$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BS1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BS1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BU$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BT1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BT$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BT1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BT1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BV$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BU1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BU$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BU1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BU1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BW$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BV1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BV$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BV1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BV1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BX$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BW1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BW$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BW1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BW1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BY$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BX1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BX$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BX1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BX1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>BZ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BY1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BY$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BY1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BY1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CA$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BZ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>BZ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BZ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:BZ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CB$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CA1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CA$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CA1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CA1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CC$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CB1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CB$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CB1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CB1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CD$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CC1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CC$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CC1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CC1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CE$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CD1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CD$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CD1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CD1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CF$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CE1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CE$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CE1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CE1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CG$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CF1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CF$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CF1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CF1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CH$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CG1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CG$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CG1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CG1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CI$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CH1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CH$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CH1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CH1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CJ$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CI1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CI$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CI1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CI1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CK$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CJ1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CJ$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CJ1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CJ1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CL$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CK1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CK$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CK1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CK1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CM$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CL1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CL$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CL1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CL1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CN$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CM1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CM$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CM1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CM1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1107, -$D1113, $D1114)=\"n/a\", 0, IF(OFFSET($G1110, -$D1113, $D1114)=\"SL\",\nIF(OFFSET($G1107, -$D1113, $D1114)+$E1114>CO$5, IFERROR((OFFSET($G1106, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))), 0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CN1121))*IF(OFFSET($G1107, -$D1113, $D1114)+$E1114-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1108, -$D1113, $D1114)+$E1114>CN$5, IFERROR(((OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CN1121))*OFFSET($G1109, -$D1113, $D1114)/(OFFSET($G1107, -$D1113, $D1114))),0), OFFSET($G1106, -$D1113, $D1114)-SUM($G1121:CN1121))*IF(OFFSET($G1108, -$D1113, $D1114)+$E1114-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1141)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>K$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:J1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>J$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:J1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:J1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>L$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:K1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>K$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:K1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:K1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>M$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:L1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>L$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:L1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:L1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>N$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:M1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>M$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:M1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:M1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>O$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:N1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>N$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:N1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:N1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>P$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:O1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>O$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:O1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:O1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>Q$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:P1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>P$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:P1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:P1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>R$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Q1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>Q$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Q1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Q1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>S$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:R1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>R$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:R1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:R1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>T$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:S1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>S$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:S1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:S1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>U$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:T1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>T$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:T1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:T1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>V$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:U1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>U$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:U1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:U1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>W$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:V1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>V$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:V1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:V1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>X$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:W1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>W$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:W1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:W1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>Y$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:X1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>X$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:X1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:X1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>Z$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Y1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>Y$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Y1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Y1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AA$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Z1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>Z$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Z1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:Z1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AB$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AA1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AA$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AA1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AA1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AC$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AB1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AB$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AB1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AB1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AD$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AC1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AC$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AC1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AC1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AE$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AD1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AD$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AD1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AD1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AF$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AE1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AE$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AE1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AE1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AG$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AF1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AF$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AF1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AF1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AH$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AG1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AG$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AG1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AG1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AI$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AH1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AH$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AH1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AH1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AJ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AI1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AI$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AI1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AI1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AK$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AJ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AJ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AJ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AJ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AL$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AK1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AK$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AK1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AK1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AM$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AL1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AL$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AL1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AL1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AN$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AM1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AM$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AM1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AM1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AO$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AN1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AN$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AN1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AN1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AP$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AO1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AO$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AO1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AO1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AQ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AP1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AP$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AP1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AP1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AR$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AQ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AQ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AQ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AQ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AS$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AR1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AR$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AR1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AR1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AT$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AS1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AS$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AS1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AS1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AU$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AT1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AT$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AT1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AT1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AV$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AU1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AU$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AU1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AU1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AW$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AV1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AV$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AV1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AV1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AX$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AW1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AW$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AW1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AW1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AY$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AX1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AX$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AX1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AX1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>AZ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AY1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AY$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AY1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AY1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BA$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AZ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>AZ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AZ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:AZ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BB$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BA1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BA$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BA1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BA1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BC$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BB1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BB$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BB1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BB1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BD$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BC1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BC$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BC1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BC1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BE$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BD1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BD$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BD1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BD1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BF$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BE1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BE$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BE1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BE1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BG$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BF1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BF$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BF1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BF1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BH$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BG1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BG$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BG1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BG1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BI$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BH1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BH$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BH1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BH1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BJ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BI1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BI$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BI1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BI1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BK$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BJ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BJ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BJ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BJ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BL$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BK1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BK$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BK1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BK1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BM$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BL1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BL$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BL1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BL1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BN$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BM1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BM$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BM1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BM1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BO$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BN1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BN$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BN1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BN1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BP$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BO1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BO$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BO1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BO1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BQ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BP1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BP$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BP1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BP1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BR$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BQ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BQ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BQ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BQ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BS$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BR1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BR$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BR1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BR1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BT$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BS1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BS$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BS1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BS1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BU$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BT1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BT$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BT1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BT1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BV$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BU1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BU$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BU1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BU1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BW$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BV1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BV$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BV1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BV1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BX$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BW1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BW$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BW1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BW1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BY$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BX1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BX$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BX1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BX1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>BZ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BY1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BY$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BY1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BY1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CA$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BZ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>BZ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BZ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:BZ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CB$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CA1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CA$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CA1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CA1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CC$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CB1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CB$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CB1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CB1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CD$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CC1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CC$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CC1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CC1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CE$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CD1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CD$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CD1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CD1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CF$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CE1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CE$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CE1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CE1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CG$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CF1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CF$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CF1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CF1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CH$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CG1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CG$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CG1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CG1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CI$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CH1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CH$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CH1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CH1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CJ$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CI1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CI$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CI1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CI1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CK$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CJ1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CJ$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CJ1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CJ1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CL$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CK1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CK$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CK1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CK1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CM$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CL1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CL$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CL1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CL1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CN$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CM1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CM$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CM1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CM1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1131, -$D1141, $D1141)=\"n/a\",0,IF(OFFSET($G1138, -$D1141, $D1141)=\"SL\",\nIF(OFFSET($G1131,-$D1141,$D1141)+$E1141>CO$5,IFERROR((OFFSET($G1130,-$D1141,$D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CN1141))*IF(OFFSET($G1131,-$D1141,$D1141)+$E1141-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1132,-$D1141,$D1141)+$E1141>CN$5,IFERROR(((OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CN1141))*OFFSET($G1137, -$D1141, $D1141)/(OFFSET($G1131,-$D1141,$D1141))),0),OFFSET($G1130,-$D1141,$D1141)-SUM($G1141:CN1141))*IF(OFFSET($G1132,-$D1141,$D1141)+$E1141-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1155)=\"\", IF($G1155=0, 0, F1156), INDEX('TAB input'!$G$180:$G$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1155)=\"\", G1156, INDEX('TAB input'!H$180:H$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1155)=\"\", H1156, INDEX('TAB input'!I$180:I$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1155)=\"\", I1156, INDEX('TAB input'!J$180:J$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1155)=\"\", J1156, INDEX('TAB input'!K$180:K$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1155)=\"\", K1156, INDEX('TAB input'!L$180:L$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1155)=\"\", L1156, INDEX('TAB input'!M$180:M$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1155)=\"\", M1156, INDEX('TAB input'!N$180:N$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1155)=\"\", N1156, INDEX('TAB input'!O$180:O$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1155)=\"\", O1156, INDEX('TAB input'!P$180:P$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1155)=\"\", P1156, INDEX('TAB input'!Q$180:Q$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1155)=\"\", Q1156, INDEX('TAB input'!R$180:R$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1155)=\"\", R1156, INDEX('TAB input'!S$180:S$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1155)=\"\", S1156, INDEX('TAB input'!T$180:T$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1155)=\"\", T1156, INDEX('TAB input'!U$180:U$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1155)=\"\", U1156, INDEX('TAB input'!V$180:V$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1155)=\"\", V1156, INDEX('TAB input'!W$180:W$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1155)=\"\", W1156, INDEX('TAB input'!X$180:X$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1155)=\"\", X1156, INDEX('TAB input'!Y$180:Y$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1155)=\"\", Y1156, INDEX('TAB input'!Z$180:Z$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1155)=\"\", Z1156, INDEX('TAB input'!AA$180:AA$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1155)=\"\", AA1156, INDEX('TAB input'!AB$180:AB$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1155)=\"\", AB1156, INDEX('TAB input'!AC$180:AC$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1155)=\"\", AC1156, INDEX('TAB input'!AD$180:AD$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1155)=\"\", AD1156, INDEX('TAB input'!AE$180:AE$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1155)=\"\", AE1156, INDEX('TAB input'!AF$180:AF$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1155)=\"\", AF1156, INDEX('TAB input'!AG$180:AG$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1155)=\"\", AG1156, INDEX('TAB input'!AH$180:AH$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1155)=\"\", AH1156, INDEX('TAB input'!AI$180:AI$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1155)=\"\", AI1156, INDEX('TAB input'!AJ$180:AJ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1155)=\"\", AJ1156, INDEX('TAB input'!AK$180:AK$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1155)=\"\", AK1156, INDEX('TAB input'!AL$180:AL$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1155)=\"\", AL1156, INDEX('TAB input'!AM$180:AM$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1155)=\"\", AM1156, INDEX('TAB input'!AN$180:AN$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1155)=\"\", AN1156, INDEX('TAB input'!AO$180:AO$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1155)=\"\", AO1156, INDEX('TAB input'!AP$180:AP$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1155)=\"\", AP1156, INDEX('TAB input'!AQ$180:AQ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1155)=\"\", AQ1156, INDEX('TAB input'!AR$180:AR$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1155)=\"\", AR1156, INDEX('TAB input'!AS$180:AS$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1155)=\"\", AS1156, INDEX('TAB input'!AT$180:AT$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1155)=\"\", AT1156, INDEX('TAB input'!AU$180:AU$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1155)=\"\", AU1156, INDEX('TAB input'!AV$180:AV$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1155)=\"\", AV1156, INDEX('TAB input'!AW$180:AW$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1155)=\"\", AW1156, INDEX('TAB input'!AX$180:AX$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1155)=\"\", AX1156, INDEX('TAB input'!AY$180:AY$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1155)=\"\", AY1156, INDEX('TAB input'!AZ$180:AZ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1155)=\"\", AZ1156, INDEX('TAB input'!BA$180:BA$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1155)=\"\", BA1156, INDEX('TAB input'!BB$180:BB$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1155)=\"\", BB1156, INDEX('TAB input'!BC$180:BC$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1155)=\"\", BC1156, INDEX('TAB input'!BD$180:BD$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1155)=\"\", BD1156, INDEX('TAB input'!BE$180:BE$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1155)=\"\", BE1156, INDEX('TAB input'!BF$180:BF$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1155)=\"\", BF1156, INDEX('TAB input'!BG$180:BG$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1155)=\"\", BG1156, INDEX('TAB input'!BH$180:BH$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1155)=\"\", BH1156, INDEX('TAB input'!BI$180:BI$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1155)=\"\", BI1156, INDEX('TAB input'!BJ$180:BJ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1155)=\"\", BJ1156, INDEX('TAB input'!BK$180:BK$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1155)=\"\", BK1156, INDEX('TAB input'!BL$180:BL$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1155)=\"\", BL1156, INDEX('TAB input'!BM$180:BM$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1155)=\"\", BM1156, INDEX('TAB input'!BN$180:BN$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1155)=\"\", BN1156, INDEX('TAB input'!BO$180:BO$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1155)=\"\", BO1156, INDEX('TAB input'!BP$180:BP$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1155)=\"\", BP1156, INDEX('TAB input'!BQ$180:BQ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1155)=\"\", BQ1156, INDEX('TAB input'!BR$180:BR$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1155)=\"\", BR1156, INDEX('TAB input'!BS$180:BS$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1155)=\"\", BS1156, INDEX('TAB input'!BT$180:BT$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1155)=\"\", BT1156, INDEX('TAB input'!BU$180:BU$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1155)=\"\", BU1156, INDEX('TAB input'!BV$180:BV$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1155)=\"\", BV1156, INDEX('TAB input'!BW$180:BW$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1155)=\"\", BW1156, INDEX('TAB input'!BX$180:BX$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1155)=\"\", BX1156, INDEX('TAB input'!BY$180:BY$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1155)=\"\", BY1156, INDEX('TAB input'!BZ$180:BZ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1155)=\"\", BZ1156, INDEX('TAB input'!CA$180:CA$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1155)=\"\", CA1156, INDEX('TAB input'!CB$180:CB$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1155)=\"\", CB1156, INDEX('TAB input'!CC$180:CC$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1155)=\"\", CC1156, INDEX('TAB input'!CD$180:CD$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1155)=\"\", CD1156, INDEX('TAB input'!CE$180:CE$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1155)=\"\", CE1156, INDEX('TAB input'!CF$180:CF$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1155)=\"\", CF1156, INDEX('TAB input'!CG$180:CG$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1155)=\"\", CG1156, INDEX('TAB input'!CH$180:CH$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1155)=\"\", CH1156, INDEX('TAB input'!CI$180:CI$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1155)=\"\", CI1156, INDEX('TAB input'!CJ$180:CJ$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E1155)=\"\", CJ1156, INDEX('TAB input'!CK$180:CK$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E1155)=\"\", CK1156, INDEX('TAB input'!CL$180:CL$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E1155)=\"\", CL1156, INDEX('TAB input'!CM$180:CM$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E1155)=\"\", CM1156, INDEX('TAB input'!CN$180:CN$229, $E1155))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E1155)=\"\", CN1156, INDEX('TAB input'!CO$180:CO$229, $E1155))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1196)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>J$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:I1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>I$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:I1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:I1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>K$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:J1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>J$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:J1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:J1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>L$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:K1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>K$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:K1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:K1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>M$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:L1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>L$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:L1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:L1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>N$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:M1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>M$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:M1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:M1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>O$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:N1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>N$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:N1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:N1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>P$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:O1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>O$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:O1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:O1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>Q$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:P1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>P$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:P1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:P1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>R$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Q1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>Q$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Q1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Q1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>S$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:R1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>R$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:R1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:R1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>T$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:S1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>S$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:S1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:S1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>U$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:T1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>T$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:T1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:T1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>V$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:U1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>U$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:U1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:U1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>W$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:V1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>V$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:V1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:V1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>X$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:W1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>W$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:W1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:W1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>Y$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:X1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>X$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:X1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:X1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>Z$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Y1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>Y$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Y1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Y1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AA$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Z1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>Z$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Z1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:Z1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AB$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AA1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AA$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AA1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AA1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AC$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AB1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AB$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AB1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AB1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AD$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AC1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AC$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AC1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AC1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AE$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AD1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AD$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AD1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AD1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AF$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AE1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AE$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AE1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AE1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AG$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AF1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AF$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AF1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AF1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AH$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AG1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AG$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AG1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AG1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AI$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AH1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AH$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AH1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AH1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AJ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AI1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AI$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AI1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AI1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AK$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AJ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AJ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AJ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AJ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AL$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AK1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AK$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AK1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AK1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AM$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AL1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AL$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AL1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AL1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AN$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AM1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AM$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AM1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AM1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AO$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AN1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AN$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AN1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AN1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AP$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AO1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AO$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AO1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AO1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AQ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AP1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AP$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AP1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AP1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AR$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AQ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AQ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AQ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AQ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AS$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AR1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AR$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AR1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AR1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AT$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AS1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AS$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AS1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AS1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AU$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AT1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AT$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AT1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AT1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AV$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AU1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AU$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AU1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AU1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AW$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AV1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AV$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AV1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AV1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AX$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AW1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AW$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AW1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AW1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AY$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AX1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AX$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AX1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AX1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>AZ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AY1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AY$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AY1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AY1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BA$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AZ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>AZ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AZ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:AZ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BB$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BA1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BA$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BA1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BA1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BC$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BB1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BB$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BB1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BB1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BD$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BC1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BC$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BC1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BC1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BE$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BD1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BD$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BD1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BD1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BF$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BE1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BE$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BE1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BE1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BG$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BF1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BF$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BF1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BF1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BH$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BG1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BG$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BG1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BG1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BI$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BH1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BH$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BH1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BH1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BJ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BI1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BI$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BI1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BI1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BK$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BJ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BJ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BJ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BJ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BL$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BK1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BK$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BK1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BK1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BM$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BL1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BL$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BL1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BL1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BN$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BM1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BM$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BM1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BM1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BO$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BN1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BN$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BN1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BN1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BP$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BO1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BO$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BO1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BO1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BQ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BP1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BP$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BP1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BP1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BR$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BQ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BQ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BQ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BQ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BS$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BR1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BR$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BR1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BR1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BT$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BS1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BS$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BS1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BS1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BU$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BT1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BT$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BT1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BT1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BV$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BU1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BU$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BU1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BU1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BW$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BV1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BV$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BV1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BV1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BX$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BW1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BW$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BW1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BW1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BY$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BX1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BX$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BX1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BX1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>BZ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BY1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BY$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BY1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BY1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CA$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BZ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>BZ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BZ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:BZ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CB$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CA1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CA$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CA1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CA1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CC$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CB1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CB$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CB1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CB1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CD$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CC1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CC$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CC1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CC1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CE$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CD1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CD$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CD1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CD1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CF$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CE1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CE$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CE1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CE1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CG$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CF1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CF$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CF1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CF1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CH$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CG1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CG$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CG1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CG1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CI$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CH1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CH$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CH1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CH1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CJ$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CI1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CI$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CI1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CI1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CK$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CJ1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CJ$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CJ1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CJ1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CL$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CK1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CK$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CK1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CK1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CM$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CL1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CL$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CL1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CL1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CN$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CM1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CM$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CM1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CM1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1186, -$D1196, $D1196)=\"n/a\",0,IF(OFFSET($G1193, -$D1196, $D1196)=\"SL\",\nIF(OFFSET($G1186,-$D1196,$D1196)+$E1196>CO$5,IFERROR((OFFSET($G1185,-$D1196,$D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CN1196))*IF(OFFSET($G1186,-$D1196,$D1196)+$E1196-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1187,-$D1196,$D1196)+$E1196>CN$5,IFERROR(((OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CN1196))*OFFSET($G1192, -$D1196, $D1196)/(OFFSET($G1186,-$D1196,$D1196))),0),OFFSET($G1185,-$D1196,$D1196)-SUM($G1196:CN1196))*IF(OFFSET($G1187,-$D1196,$D1196)+$E1196-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1211)=\"\", IF($G1211=0, 0, F1212), INDEX('TAB input'!$G$180:$G$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1211)=\"\", G1212, INDEX('TAB input'!H$180:H$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1211)=\"\", H1212, INDEX('TAB input'!I$180:I$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1211)=\"\", I1212, INDEX('TAB input'!J$180:J$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1211)=\"\", J1212, INDEX('TAB input'!K$180:K$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1211)=\"\", K1212, INDEX('TAB input'!L$180:L$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1211)=\"\", L1212, INDEX('TAB input'!M$180:M$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1211)=\"\", M1212, INDEX('TAB input'!N$180:N$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1211)=\"\", N1212, INDEX('TAB input'!O$180:O$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1211)=\"\", O1212, INDEX('TAB input'!P$180:P$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1211)=\"\", P1212, INDEX('TAB input'!Q$180:Q$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1211)=\"\", Q1212, INDEX('TAB input'!R$180:R$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1211)=\"\", R1212, INDEX('TAB input'!S$180:S$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1211)=\"\", S1212, INDEX('TAB input'!T$180:T$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1211)=\"\", T1212, INDEX('TAB input'!U$180:U$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1211)=\"\", U1212, INDEX('TAB input'!V$180:V$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1211)=\"\", V1212, INDEX('TAB input'!W$180:W$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1211)=\"\", W1212, INDEX('TAB input'!X$180:X$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1211)=\"\", X1212, INDEX('TAB input'!Y$180:Y$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1211)=\"\", Y1212, INDEX('TAB input'!Z$180:Z$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1211)=\"\", Z1212, INDEX('TAB input'!AA$180:AA$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1211)=\"\", AA1212, INDEX('TAB input'!AB$180:AB$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1211)=\"\", AB1212, INDEX('TAB input'!AC$180:AC$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1211)=\"\", AC1212, INDEX('TAB input'!AD$180:AD$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1211)=\"\", AD1212, INDEX('TAB input'!AE$180:AE$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1211)=\"\", AE1212, INDEX('TAB input'!AF$180:AF$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1211)=\"\", AF1212, INDEX('TAB input'!AG$180:AG$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1211)=\"\", AG1212, INDEX('TAB input'!AH$180:AH$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1211)=\"\", AH1212, INDEX('TAB input'!AI$180:AI$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1211)=\"\", AI1212, INDEX('TAB input'!AJ$180:AJ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1211)=\"\", AJ1212, INDEX('TAB input'!AK$180:AK$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1211)=\"\", AK1212, INDEX('TAB input'!AL$180:AL$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1211)=\"\", AL1212, INDEX('TAB input'!AM$180:AM$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1211)=\"\", AM1212, INDEX('TAB input'!AN$180:AN$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1211)=\"\", AN1212, INDEX('TAB input'!AO$180:AO$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1211)=\"\", AO1212, INDEX('TAB input'!AP$180:AP$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1211)=\"\", AP1212, INDEX('TAB input'!AQ$180:AQ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1211)=\"\", AQ1212, INDEX('TAB input'!AR$180:AR$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1211)=\"\", AR1212, INDEX('TAB input'!AS$180:AS$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1211)=\"\", AS1212, INDEX('TAB input'!AT$180:AT$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1211)=\"\", AT1212, INDEX('TAB input'!AU$180:AU$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1211)=\"\", AU1212, INDEX('TAB input'!AV$180:AV$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1211)=\"\", AV1212, INDEX('TAB input'!AW$180:AW$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1211)=\"\", AW1212, INDEX('TAB input'!AX$180:AX$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1211)=\"\", AX1212, INDEX('TAB input'!AY$180:AY$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1211)=\"\", AY1212, INDEX('TAB input'!AZ$180:AZ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1211)=\"\", AZ1212, INDEX('TAB input'!BA$180:BA$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1211)=\"\", BA1212, INDEX('TAB input'!BB$180:BB$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1211)=\"\", BB1212, INDEX('TAB input'!BC$180:BC$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1211)=\"\", BC1212, INDEX('TAB input'!BD$180:BD$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1211)=\"\", BD1212, INDEX('TAB input'!BE$180:BE$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1211)=\"\", BE1212, INDEX('TAB input'!BF$180:BF$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1211)=\"\", BF1212, INDEX('TAB input'!BG$180:BG$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1211)=\"\", BG1212, INDEX('TAB input'!BH$180:BH$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1211)=\"\", BH1212, INDEX('TAB input'!BI$180:BI$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1211)=\"\", BI1212, INDEX('TAB input'!BJ$180:BJ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1211)=\"\", BJ1212, INDEX('TAB input'!BK$180:BK$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1211)=\"\", BK1212, INDEX('TAB input'!BL$180:BL$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1211)=\"\", BL1212, INDEX('TAB input'!BM$180:BM$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1211)=\"\", BM1212, INDEX('TAB input'!BN$180:BN$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1211)=\"\", BN1212, INDEX('TAB input'!BO$180:BO$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1211)=\"\", BO1212, INDEX('TAB input'!BP$180:BP$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1211)=\"\", BP1212, INDEX('TAB input'!BQ$180:BQ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1211)=\"\", BQ1212, INDEX('TAB input'!BR$180:BR$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1211)=\"\", BR1212, INDEX('TAB input'!BS$180:BS$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1211)=\"\", BS1212, INDEX('TAB input'!BT$180:BT$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1211)=\"\", BT1212, INDEX('TAB input'!BU$180:BU$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1211)=\"\", BU1212, INDEX('TAB input'!BV$180:BV$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1211)=\"\", BV1212, INDEX('TAB input'!BW$180:BW$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1211)=\"\", BW1212, INDEX('TAB input'!BX$180:BX$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1211)=\"\", BX1212, INDEX('TAB input'!BY$180:BY$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1211)=\"\", BY1212, INDEX('TAB input'!BZ$180:BZ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1211)=\"\", BZ1212, INDEX('TAB input'!CA$180:CA$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1211)=\"\", CA1212, INDEX('TAB input'!CB$180:CB$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1211)=\"\", CB1212, INDEX('TAB input'!CC$180:CC$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1211)=\"\", CC1212, INDEX('TAB input'!CD$180:CD$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1211)=\"\", CD1212, INDEX('TAB input'!CE$180:CE$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1211)=\"\", CE1212, INDEX('TAB input'!CF$180:CF$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1211)=\"\", CF1212, INDEX('TAB input'!CG$180:CG$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1211)=\"\", CG1212, INDEX('TAB input'!CH$180:CH$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1211)=\"\", CH1212, INDEX('TAB input'!CI$180:CI$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1211)=\"\", CI1212, INDEX('TAB input'!CJ$180:CJ$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E1211)=\"\", CJ1212, INDEX('TAB input'!CK$180:CK$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E1211)=\"\", CK1212, INDEX('TAB input'!CL$180:CL$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E1211)=\"\", CL1212, INDEX('TAB input'!CM$180:CM$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E1211)=\"\", CM1212, INDEX('TAB input'!CN$180:CN$229, $E1211))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E1211)=\"\", CN1212, INDEX('TAB input'!CO$180:CO$229, $E1211))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1226)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>L$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:K1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>K$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:K1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:K1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>M$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:L1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>L$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:L1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:L1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>N$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:M1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>M$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:M1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:M1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>O$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:N1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>N$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:N1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:N1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>P$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:O1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>O$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:O1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:O1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>Q$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:P1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>P$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:P1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:P1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>R$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Q1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>Q$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Q1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Q1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>S$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:R1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>R$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:R1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:R1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>T$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:S1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>S$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:S1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:S1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>U$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:T1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>T$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:T1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:T1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>V$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:U1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>U$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:U1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:U1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>W$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:V1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>V$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:V1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:V1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>X$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:W1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>W$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:W1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:W1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>Y$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:X1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>X$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:X1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:X1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>Z$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Y1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>Y$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Y1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Y1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AA$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Z1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>Z$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Z1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:Z1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AB$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AA1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AA$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AA1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AA1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AC$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AB1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AB$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AB1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AB1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AD$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AC1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AC$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AC1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AC1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AE$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AD1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AD$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AD1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AD1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AF$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AE1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AE$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AE1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AE1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AG$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AF1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AF$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AF1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AF1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AH$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AG1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AG$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AG1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AG1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AI$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AH1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AH$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AH1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AH1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AJ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AI1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AI$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AI1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AI1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AK$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AJ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AJ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AJ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AJ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AL$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AK1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AK$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AK1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AK1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AM$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AL1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AL$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AL1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AL1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AN$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AM1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AM$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AM1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AM1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AO$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AN1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AN$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AN1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AN1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AP$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AO1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AO$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AO1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AO1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AQ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AP1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AP$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AP1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AP1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AR$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AQ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AQ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AQ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AQ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AS$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AR1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AR$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AR1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AR1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AT$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AS1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AS$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AS1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AS1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AU$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AT1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AT$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AT1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AT1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AV$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AU1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AU$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AU1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AU1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AW$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AV1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AV$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AV1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AV1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AX$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AW1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AW$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AW1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AW1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AY$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AX1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AX$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AX1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AX1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>AZ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AY1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AY$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AY1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AY1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BA$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AZ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>AZ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AZ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:AZ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BB$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BA1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BA$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BA1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BA1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BC$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BB1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BB$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BB1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BB1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BD$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BC1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BC$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BC1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BC1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BE$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BD1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BD$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BD1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BD1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BF$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BE1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BE$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BE1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BE1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BG$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BF1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BF$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BF1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BF1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BH$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BG1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BG$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BG1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BG1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BI$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BH1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BH$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BH1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BH1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BJ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BI1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BI$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BI1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BI1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BK$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BJ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BJ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BJ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BJ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BL$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BK1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BK$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BK1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BK1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BM$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BL1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BL$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BL1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BL1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BN$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BM1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BM$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BM1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BM1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BO$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BN1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BN$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BN1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BN1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BP$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BO1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BO$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BO1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BO1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BQ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BP1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BP$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BP1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BP1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BR$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BQ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BQ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BQ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BQ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BS$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BR1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BR$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BR1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BR1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BT$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BS1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BS$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BS1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BS1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BU$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BT1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BT$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BT1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BT1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BV$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BU1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BU$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BU1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BU1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BW$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BV1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BV$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BV1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BV1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BX$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BW1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BW$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BW1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BW1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BY$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BX1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BX$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BX1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BX1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>BZ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BY1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BY$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BY1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BY1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CA$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BZ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>BZ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BZ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:BZ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CB$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CA1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CA$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CA1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CA1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CC$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CB1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CB$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CB1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CB1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CD$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CC1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CC$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CC1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CC1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CE$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CD1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CD$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CD1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CD1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CF$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CE1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CE$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CE1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CE1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CG$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CF1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CF$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CF1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CF1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CH$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CG1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CG$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CG1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CG1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CI$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CH1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CH$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CH1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CH1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CJ$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CI1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CI$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CI1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CI1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CK$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CJ1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CJ$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CJ1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CJ1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CL$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CK1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CK$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CK1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CK1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CM$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CL1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CL$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CL1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CL1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CN$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CM1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CM$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CM1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CM1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1219, -$D1225, $D1226)=\"n/a\", 0, IF(OFFSET($G1222, -$D1225, $D1226)=\"SL\",\nIF(OFFSET($G1219, -$D1225, $D1226)+$E1226>CO$5, IFERROR((OFFSET($G1218, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))), 0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CN1233))*IF(OFFSET($G1219, -$D1225, $D1226)+$E1226-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1220, -$D1225, $D1226)+$E1226>CN$5, IFERROR(((OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CN1233))*OFFSET($G1221, -$D1225, $D1226)/(OFFSET($G1219, -$D1225, $D1226))),0), OFFSET($G1218, -$D1225, $D1226)-SUM($G1233:CN1233))*IF(OFFSET($G1220, -$D1225, $D1226)+$E1226-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1239)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1239)=\"\", G1247, INDEX('TAB input'!H$446:H$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1239)=\"\", H1247, INDEX('TAB input'!I$446:I$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1239)=\"\", I1247, INDEX('TAB input'!J$446:J$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1239)=\"\", J1247, INDEX('TAB input'!K$446:K$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1239)=\"\", K1247, INDEX('TAB input'!L$446:L$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1239)=\"\", L1247, INDEX('TAB input'!M$446:M$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1239)=\"\", M1247, INDEX('TAB input'!N$446:N$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1239)=\"\", N1247, INDEX('TAB input'!O$446:O$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1239)=\"\", O1247, INDEX('TAB input'!P$446:P$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1239)=\"\", P1247, INDEX('TAB input'!Q$446:Q$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1239)=\"\", Q1247, INDEX('TAB input'!R$446:R$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1239)=\"\", R1247, INDEX('TAB input'!S$446:S$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1239)=\"\", S1247, INDEX('TAB input'!T$446:T$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1239)=\"\", T1247, INDEX('TAB input'!U$446:U$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1239)=\"\", U1247, INDEX('TAB input'!V$446:V$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1239)=\"\", V1247, INDEX('TAB input'!W$446:W$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1239)=\"\", W1247, INDEX('TAB input'!X$446:X$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1239)=\"\", X1247, INDEX('TAB input'!Y$446:Y$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1239)=\"\", Y1247, INDEX('TAB input'!Z$446:Z$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1239)=\"\", Z1247, INDEX('TAB input'!AA$446:AA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1239)=\"\", AA1247, INDEX('TAB input'!AB$446:AB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1239)=\"\", AB1247, INDEX('TAB input'!AC$446:AC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1239)=\"\", AC1247, INDEX('TAB input'!AD$446:AD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1239)=\"\", AD1247, INDEX('TAB input'!AE$446:AE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1239)=\"\", AE1247, INDEX('TAB input'!AF$446:AF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1239)=\"\", AF1247, INDEX('TAB input'!AG$446:AG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1239)=\"\", AG1247, INDEX('TAB input'!AH$446:AH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1239)=\"\", AH1247, INDEX('TAB input'!AI$446:AI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1239)=\"\", AI1247, INDEX('TAB input'!AJ$446:AJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1239)=\"\", AJ1247, INDEX('TAB input'!AK$446:AK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1239)=\"\", AK1247, INDEX('TAB input'!AL$446:AL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1239)=\"\", AL1247, INDEX('TAB input'!AM$446:AM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1239)=\"\", AM1247, INDEX('TAB input'!AN$446:AN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1239)=\"\", AN1247, INDEX('TAB input'!AO$446:AO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1239)=\"\", AO1247, INDEX('TAB input'!AP$446:AP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1239)=\"\", AP1247, INDEX('TAB input'!AQ$446:AQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1239)=\"\", AQ1247, INDEX('TAB input'!AR$446:AR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1239)=\"\", AR1247, INDEX('TAB input'!AS$446:AS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1239)=\"\", AS1247, INDEX('TAB input'!AT$446:AT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1239)=\"\", AT1247, INDEX('TAB input'!AU$446:AU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1239)=\"\", AU1247, INDEX('TAB input'!AV$446:AV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1239)=\"\", AV1247, INDEX('TAB input'!AW$446:AW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1239)=\"\", AW1247, INDEX('TAB input'!AX$446:AX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1239)=\"\", AX1247, INDEX('TAB input'!AY$446:AY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1239)=\"\", AY1247, INDEX('TAB input'!AZ$446:AZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1239)=\"\", AZ1247, INDEX('TAB input'!BA$446:BA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1239)=\"\", BA1247, INDEX('TAB input'!BB$446:BB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1239)=\"\", BB1247, INDEX('TAB input'!BC$446:BC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1239)=\"\", BC1247, INDEX('TAB input'!BD$446:BD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1239)=\"\", BD1247, INDEX('TAB input'!BE$446:BE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1239)=\"\", BE1247, INDEX('TAB input'!BF$446:BF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1239)=\"\", BF1247, INDEX('TAB input'!BG$446:BG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1239)=\"\", BG1247, INDEX('TAB input'!BH$446:BH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1239)=\"\", BH1247, INDEX('TAB input'!BI$446:BI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1239)=\"\", BI1247, INDEX('TAB input'!BJ$446:BJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1239)=\"\", BJ1247, INDEX('TAB input'!BK$446:BK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1239)=\"\", BK1247, INDEX('TAB input'!BL$446:BL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1239)=\"\", BL1247, INDEX('TAB input'!BM$446:BM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1239)=\"\", BM1247, INDEX('TAB input'!BN$446:BN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1239)=\"\", BN1247, INDEX('TAB input'!BO$446:BO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1239)=\"\", BO1247, INDEX('TAB input'!BP$446:BP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1239)=\"\", BP1247, INDEX('TAB input'!BQ$446:BQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1239)=\"\", BQ1247, INDEX('TAB input'!BR$446:BR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1239)=\"\", BR1247, INDEX('TAB input'!BS$446:BS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1239)=\"\", BS1247, INDEX('TAB input'!BT$446:BT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1239)=\"\", BT1247, INDEX('TAB input'!BU$446:BU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1239)=\"\", BU1247, INDEX('TAB input'!BV$446:BV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1239)=\"\", BV1247, INDEX('TAB input'!BW$446:BW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1239)=\"\", BW1247, INDEX('TAB input'!BX$446:BX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1239)=\"\", BX1247, INDEX('TAB input'!BY$446:BY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1239)=\"\", BY1247, INDEX('TAB input'!BZ$446:BZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1239)=\"\", BZ1247, INDEX('TAB input'!CA$446:CA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1239)=\"\", CA1247, INDEX('TAB input'!CB$446:CB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1239)=\"\", CB1247, INDEX('TAB input'!CC$446:CC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1239)=\"\", CC1247, INDEX('TAB input'!CD$446:CD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1239)=\"\", CD1247, INDEX('TAB input'!CE$446:CE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1239)=\"\", CE1247, INDEX('TAB input'!CF$446:CF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1239)=\"\", CF1247, INDEX('TAB input'!CG$446:CG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1239)=\"\", CG1247, INDEX('TAB input'!CH$446:CH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1239)=\"\", CH1247, INDEX('TAB input'!CI$446:CI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1239)=\"\", CI1247, INDEX('TAB input'!CJ$446:CJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E1239)=\"\", CJ1247, INDEX('TAB input'!CK$446:CK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E1239)=\"\", CK1247, INDEX('TAB input'!CL$446:CL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E1239)=\"\", CL1247, INDEX('TAB input'!CM$446:CM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E1239)=\"\", CM1247, INDEX('TAB input'!CN$446:CN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E1239)=\"\", CN1247, INDEX('TAB input'!CO$446:CO$495, $E1239))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1255)","v":"Depreciation of asset adjustments - TAB 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>M$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:L1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>L$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:L1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:L1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>N$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:M1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>M$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:M1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:M1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>O$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:N1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>N$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:N1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:N1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>P$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:O1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>O$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:O1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:O1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>Q$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:P1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>P$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:P1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:P1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>R$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Q1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>Q$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Q1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Q1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>S$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:R1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>R$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:R1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:R1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>T$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:S1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>S$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:S1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:S1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>U$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:T1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>T$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:T1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:T1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>V$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:U1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>U$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:U1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:U1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>W$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:V1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>V$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:V1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:V1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>X$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:W1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>W$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:W1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:W1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>Y$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:X1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>X$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:X1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:X1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>Z$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Y1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>Y$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Y1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Y1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AA$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Z1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>Z$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Z1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:Z1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AB$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AA1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AA$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AA1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AA1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AC$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AB1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AB$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AB1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AB1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AD$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AC1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AC$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AC1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AC1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AE$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AD1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AD$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AD1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AD1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AF$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AE1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AE$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AE1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AE1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AG$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AF1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AF$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AF1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AF1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AH$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AG1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AG$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AG1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AG1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AI$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AH1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AH$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AH1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AH1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AJ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AI1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AI$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AI1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AI1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AK$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AJ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AJ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AJ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AJ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AL$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AK1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AK$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AK1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AK1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AM$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AL1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AL$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AL1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AL1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AN$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AM1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AM$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AM1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AM1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AO$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AN1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AN$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AN1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AN1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AP$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AO1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AO$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AO1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AO1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AQ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AP1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AP$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AP1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AP1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AR$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AQ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AQ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AQ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AQ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AS$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AR1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AR$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AR1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AR1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AT$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AS1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AS$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AS1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AS1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AU$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AT1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AT$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AT1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AT1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AV$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AU1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AU$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AU1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AU1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AW$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AV1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AV$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AV1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AV1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AX$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AW1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AW$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AW1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AW1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AY$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AX1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AX$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AX1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AX1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>AZ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AY1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AY$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AY1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AY1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BA$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AZ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>AZ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AZ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:AZ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BB$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BA1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BA$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BA1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BA1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BC$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BB1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BB$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BB1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BB1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BD$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BC1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BC$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BC1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BC1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BE$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BD1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BD$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BD1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BD1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BF$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BE1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BE$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BE1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BE1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BG$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BF1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BF$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BF1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BF1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BH$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BG1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BG$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BG1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BG1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BI$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BH1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BH$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BH1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BH1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BJ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BI1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BI$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BI1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BI1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BK$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BJ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BJ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BJ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BJ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BL$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BK1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BK$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BK1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BK1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BM$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BL1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BL$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BL1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BL1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BN$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BM1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BM$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BM1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BM1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BO$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BN1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BN$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BN1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BN1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BP$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BO1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BO$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BO1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BO1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BQ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BP1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BP$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BP1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BP1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BR$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BQ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BQ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BQ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BQ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BS$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BR1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BR$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BR1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BR1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BT$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BS1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BS$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BS1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BS1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BU$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BT1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BT$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BT1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BT1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BV$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BU1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BU$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BU1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BU1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BW$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BV1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BV$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BV1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BV1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BX$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BW1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BW$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BW1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BW1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BY$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BX1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BX$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BX1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BX1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>BZ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BY1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BY$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BY1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BY1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CA$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BZ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>BZ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BZ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:BZ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CB$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CA1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CA$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CA1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CA1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CC$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CB1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CB$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CB1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CB1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CD$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CC1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CC$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CC1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CC1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CE$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CD1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CD$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CD1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CD1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CF$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CE1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CE$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CE1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CE1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CG$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CF1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CF$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CF1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CF1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CH$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CG1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CG$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CG1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CG1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CI$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CH1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CH$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CH1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CH1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CJ$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CI1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CI$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CI1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CI1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CK$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CJ1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CJ$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CJ1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CJ1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CL$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CK1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CK$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CK1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CK1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CM$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CL1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CL$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CL1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CL1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CN$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CM1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CM$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CM1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CM1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1248, -$D1254, $D1255)=\"n/a\", 0, IF(OFFSET($G1251, -$D1254, $D1255)=\"SL\",\nIF(OFFSET($G1248, -$D1254, $D1255)+$E1255>CO$5, IFERROR((OFFSET($G1247, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))), 0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CN1262))*IF(OFFSET($G1248, -$D1254, $D1255)+$E1255-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1249, -$D1254, $D1255)+$E1255>CN$5, IFERROR(((OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CN1262))*OFFSET($G1250, -$D1254, $D1255)/(OFFSET($G1248, -$D1254, $D1255))),0), OFFSET($G1247, -$D1254, $D1255)-SUM($G1262:CN1262))*IF(OFFSET($G1249, -$D1254, $D1255)+$E1255-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1279)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>I$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:H1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>H$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:H1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:H1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>J$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:I1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>I$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:I1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:I1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>K$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:J1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>J$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:J1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:J1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>L$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:K1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>K$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:K1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:K1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>M$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:L1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>L$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:L1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:L1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>N$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:M1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>M$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:M1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:M1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>O$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:N1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>N$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:N1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:N1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>P$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:O1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>O$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:O1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:O1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>Q$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:P1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>P$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:P1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:P1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>R$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Q1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>Q$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Q1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Q1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>S$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:R1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>R$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:R1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:R1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>T$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:S1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>S$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:S1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:S1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>U$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:T1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>T$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:T1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:T1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>V$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:U1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>U$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:U1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:U1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>W$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:V1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>V$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:V1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:V1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>X$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:W1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>W$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:W1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:W1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>Y$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:X1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>X$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:X1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:X1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>Z$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Y1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>Y$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Y1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Y1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AA$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Z1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>Z$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Z1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:Z1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AB$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AA1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AA$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AA1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AA1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AC$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AB1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AB$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AB1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AB1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AD$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AC1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AC$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AC1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AC1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AE$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AD1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AD$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AD1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AD1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AF$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AE1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AE$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AE1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AE1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AG$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AF1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AF$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AF1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AF1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AH$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AG1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AG$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AG1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AG1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AI$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AH1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AH$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AH1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AH1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AJ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AI1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AI$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AI1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AI1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AK$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AJ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AJ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AJ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AJ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AL$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AK1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AK$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AK1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AK1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AM$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AL1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AL$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AL1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AL1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AN$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AM1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AM$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AM1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AM1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AO$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AN1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AN$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AN1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AN1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AP$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AO1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AO$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AO1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AO1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AQ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AP1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AP$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AP1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AP1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AR$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AQ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AQ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AQ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AQ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AS$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AR1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AR$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AR1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AR1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AT$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AS1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AS$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AS1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AS1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AU$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AT1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AT$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AT1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AT1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AV$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AU1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AU$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AU1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AU1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AW$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AV1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AV$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AV1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AV1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AX$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AW1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AW$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AW1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AW1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AY$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AX1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AX$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AX1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AX1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>AZ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AY1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AY$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AY1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AY1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BA$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AZ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>AZ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AZ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:AZ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BB$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BA1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BA$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BA1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BA1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BC$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BB1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BB$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BB1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BB1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BD$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BC1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BC$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BC1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BC1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BE$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BD1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BD$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BD1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BD1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BF$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BE1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BE$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BE1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BE1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BG$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BF1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BF$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BF1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BF1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BH$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BG1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BG$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BG1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BG1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BI$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BH1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BH$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BH1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BH1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BJ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BI1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BI$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BI1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BI1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BK$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BJ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BJ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BJ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BJ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BL$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BK1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BK$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BK1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BK1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BM$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BL1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BL$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BL1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BL1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BN$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BM1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BM$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BM1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BM1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BO$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BN1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BN$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BN1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BN1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BP$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BO1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BO$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BO1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BO1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BQ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BP1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BP$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BP1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BP1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BR$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BQ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BQ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BQ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BQ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BS$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BR1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BR$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BR1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BR1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BT$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BS1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BS$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BS1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BS1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BU$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BT1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BT$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BT1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BT1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BV$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BU1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BU$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BU1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BU1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BW$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BV1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BV$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BV1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BV1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BX$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BW1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BW$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BW1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BW1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BY$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BX1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BX$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BX1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BX1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>BZ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BY1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BY$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BY1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BY1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CA$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BZ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>BZ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BZ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:BZ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CB$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CA1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CA$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CA1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CA1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CC$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CB1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CB$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CB1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CB1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CD$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CC1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CC$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CC1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CC1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CE$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CD1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CD$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CD1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CD1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CF$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CE1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CE$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CE1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CE1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CG$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CF1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CF$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CF1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CF1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CH$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CG1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CG$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CG1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CG1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CI$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CH1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CH$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CH1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CH1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CJ$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CI1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CI$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CI1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CI1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CK$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CJ1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CJ$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CJ1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CJ1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CL$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CK1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CK$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CK1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CK1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CM$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CL1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CL$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CL1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CL1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CN$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CM1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CM$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CM1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CM1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1272, -$D1278, $D1279)=\"n/a\", 0, IF(OFFSET($G1275, -$D1278, $D1279)=\"SL\",\nIF(OFFSET($G1272, -$D1278, $D1279)+$E1279>CO$5, IFERROR((OFFSET($G1271, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))), 0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CN1286))*IF(OFFSET($G1272, -$D1278, $D1279)+$E1279-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1273, -$D1278, $D1279)+$E1279>CN$5, IFERROR(((OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CN1286))*OFFSET($G1274, -$D1278, $D1279)/(OFFSET($G1272, -$D1278, $D1279))),0), OFFSET($G1271, -$D1278, $D1279)-SUM($G1286:CN1286))*IF(OFFSET($G1273, -$D1278, $D1279)+$E1279-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1311)","v":"Depreciation of asset adjustments - TAB 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>M$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:L1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>L$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:L1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:L1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>N$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:M1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>M$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:M1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:M1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>O$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:N1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>N$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:N1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:N1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>P$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:O1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>O$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:O1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:O1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>Q$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:P1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>P$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:P1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:P1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>R$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Q1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>Q$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Q1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Q1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>S$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:R1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>R$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:R1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:R1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>T$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:S1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>S$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:S1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:S1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>U$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:T1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>T$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:T1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:T1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>V$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:U1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>U$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:U1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:U1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>W$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:V1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>V$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:V1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:V1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>X$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:W1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>W$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:W1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:W1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>Y$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:X1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>X$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:X1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:X1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>Z$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Y1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>Y$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Y1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Y1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AA$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Z1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>Z$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Z1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:Z1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AB$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AA1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AA$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AA1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AA1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AC$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AB1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AB$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AB1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AB1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AD$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AC1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AC$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AC1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AC1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AE$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AD1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AD$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AD1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AD1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AF$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AE1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AE$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AE1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AE1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AG$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AF1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AF$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AF1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AF1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AH$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AG1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AG$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AG1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AG1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AI$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AH1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AH$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AH1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AH1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AJ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AI1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AI$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AI1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AI1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AK$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AJ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AJ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AJ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AJ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AL$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AK1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AK$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AK1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AK1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AM$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AL1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AL$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AL1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AL1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AN$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AM1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AM$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AM1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AM1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AO$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AN1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AN$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AN1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AN1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AP$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AO1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AO$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AO1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AO1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AQ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AP1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AP$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AP1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AP1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AR$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AQ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AQ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AQ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AQ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AS$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AR1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AR$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AR1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AR1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AT$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AS1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AS$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AS1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AS1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AU$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AT1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AT$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AT1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AT1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AV$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AU1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AU$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AU1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AU1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AW$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AV1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AV$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AV1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AV1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AX$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AW1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AW$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AW1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AW1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AY$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AX1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AX$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AX1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AX1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>AZ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AY1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AY$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AY1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AY1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BA$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AZ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>AZ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AZ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:AZ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BB$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BA1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BA$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BA1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BA1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BC$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BB1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BB$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BB1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BB1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BD$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BC1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BC$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BC1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BC1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BE$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BD1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BD$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BD1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BD1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BF$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BE1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BE$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BE1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BE1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BG$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BF1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BF$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BF1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BF1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BH$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BG1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BG$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BG1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BG1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BI$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BH1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BH$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BH1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BH1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BJ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BI1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BI$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BI1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BI1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BK$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BJ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BJ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BJ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BJ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BL$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BK1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BK$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BK1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BK1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BM$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BL1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BL$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BL1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BL1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BN$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BM1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BM$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BM1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BM1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BO$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BN1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BN$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BN1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BN1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BP$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BO1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BO$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BO1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BO1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BQ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BP1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BP$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BP1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BP1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BR$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BQ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BQ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BQ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BQ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BS$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BR1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BR$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BR1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BR1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BT$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BS1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BS$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BS1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BS1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BU$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BT1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BT$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BT1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BT1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BV$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BU1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BU$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BU1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BU1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BW$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BV1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BV$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BV1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BV1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BX$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BW1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BW$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BW1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BW1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BY$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BX1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BX$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BX1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BX1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>BZ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BY1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BY$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BY1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BY1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CA$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BZ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>BZ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BZ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:BZ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CB$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CA1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CA$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CA1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CA1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CC$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CB1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CB$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CB1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CB1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CD$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CC1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CC$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CC1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CC1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CE$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CD1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CD$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CD1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CD1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CF$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CE1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CE$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CE1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CE1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CG$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CF1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CF$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CF1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CF1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CH$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CG1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CG$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CG1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CG1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CI$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CH1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CH$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CH1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CH1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CJ$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CI1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CI$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CI1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CI1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CK$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CJ1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CJ$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CJ1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CJ1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CL$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CK1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CK$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CK1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CK1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CM$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CL1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CL$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CL1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CL1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CN$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CM1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CM$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CM1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CM1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1304, -$D1310, $D1311)=\"n/a\", 0, IF(OFFSET($G1307, -$D1310, $D1311)=\"SL\",\nIF(OFFSET($G1304, -$D1310, $D1311)+$E1311>CO$5, IFERROR((OFFSET($G1303, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))), 0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CN1318))*IF(OFFSET($G1304, -$D1310, $D1311)+$E1311-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1305, -$D1310, $D1311)+$E1311>CN$5, IFERROR(((OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CN1318))*OFFSET($G1306, -$D1310, $D1311)/(OFFSET($G1304, -$D1310, $D1311))),0), OFFSET($G1303, -$D1310, $D1311)-SUM($G1318:CN1318))*IF(OFFSET($G1305, -$D1310, $D1311)+$E1311-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1338)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>L$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:K1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>K$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:K1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:K1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>M$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:L1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>L$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:L1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:L1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>N$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:M1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>M$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:M1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:M1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>O$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:N1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>N$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:N1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:N1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>P$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:O1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>O$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:O1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:O1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>Q$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:P1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>P$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:P1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:P1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>R$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Q1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>Q$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Q1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Q1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>S$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:R1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>R$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:R1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:R1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>T$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:S1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>S$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:S1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:S1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>U$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:T1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>T$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:T1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:T1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>V$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:U1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>U$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:U1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:U1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>W$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:V1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>V$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:V1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:V1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>X$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:W1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>W$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:W1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:W1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>Y$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:X1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>X$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:X1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:X1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>Z$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Y1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>Y$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Y1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Y1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AA$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Z1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>Z$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Z1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:Z1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AB$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AA1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AA$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AA1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AA1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AC$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AB1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AB$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AB1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AB1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AD$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AC1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AC$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AC1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AC1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AE$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AD1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AD$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AD1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AD1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AF$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AE1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AE$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AE1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AE1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AG$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AF1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AF$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AF1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AF1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AH$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AG1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AG$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AG1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AG1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AI$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AH1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AH$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AH1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AH1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AJ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AI1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AI$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AI1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AI1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AK$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AJ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AJ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AJ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AJ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AL$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AK1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AK$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AK1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AK1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AM$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AL1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AL$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AL1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AL1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AN$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AM1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AM$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AM1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AM1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AO$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AN1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AN$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AN1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AN1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AP$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AO1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AO$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AO1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AO1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AQ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AP1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AP$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AP1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AP1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AR$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AQ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AQ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AQ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AQ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AS$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AR1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AR$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AR1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AR1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AT$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AS1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AS$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AS1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AS1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AU$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AT1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AT$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AT1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AT1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AV$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AU1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AU$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AU1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AU1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AW$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AV1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AV$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AV1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AV1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AX$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AW1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AW$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AW1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AW1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AY$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AX1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AX$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AX1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AX1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>AZ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AY1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AY$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AY1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AY1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BA$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AZ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>AZ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AZ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:AZ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BB$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BA1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BA$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BA1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BA1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BC$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BB1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BB$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BB1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BB1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BD$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BC1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BC$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BC1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BC1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BE$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BD1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BD$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BD1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BD1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BF$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BE1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BE$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BE1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BE1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BG$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BF1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BF$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BF1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BF1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BH$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BG1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BG$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BG1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BG1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BI$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BH1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BH$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BH1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BH1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BJ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BI1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BI$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BI1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BI1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BK$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BJ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BJ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BJ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BJ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BL$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BK1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BK$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BK1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BK1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BM$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BL1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BL$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BL1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BL1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BN$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BM1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BM$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BM1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BM1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BO$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BN1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BN$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BN1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BN1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BP$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BO1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BO$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BO1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BO1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BQ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BP1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BP$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BP1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BP1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BR$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BQ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BQ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BQ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BQ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BS$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BR1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BR$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BR1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BR1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BT$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BS1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BS$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BS1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BS1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BU$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BT1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BT$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BT1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BT1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BV$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BU1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BU$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BU1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BU1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BW$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BV1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BV$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BV1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BV1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BX$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BW1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BW$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BW1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BW1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BY$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BX1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BX$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BX1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BX1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>BZ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BY1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BY$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BY1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BY1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CA$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BZ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>BZ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BZ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:BZ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CB$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CA1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CA$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CA1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CA1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CC$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CB1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CB$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CB1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CB1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CD$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CC1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CC$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CC1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CC1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CE$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CD1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CD$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CD1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CD1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CF$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CE1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CE$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CE1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CE1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CG$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CF1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CF$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CF1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CF1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CH$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CG1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CG$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CG1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CG1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CI$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CH1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CH$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CH1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CH1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CJ$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CI1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CI$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CI1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CI1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CK$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CJ1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CJ$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CJ1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CJ1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CL$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CK1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CK$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CK1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CK1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CM$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CL1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CL$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CL1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CL1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CN$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CM1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CM$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CM1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CM1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1331, -$D1337, $D1338)=\"n/a\", 0, IF(OFFSET($G1334, -$D1337, $D1338)=\"SL\",\nIF(OFFSET($G1331, -$D1337, $D1338)+$E1338>CO$5, IFERROR((OFFSET($G1330, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))), 0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CN1345))*IF(OFFSET($G1331, -$D1337, $D1338)+$E1338-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1332, -$D1337, $D1338)+$E1338>CN$5, IFERROR(((OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CN1345))*OFFSET($G1333, -$D1337, $D1338)/(OFFSET($G1331, -$D1337, $D1338))),0), OFFSET($G1330, -$D1337, $D1338)-SUM($G1345:CN1345))*IF(OFFSET($G1332, -$D1337, $D1338)+$E1338-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E1379)","v":0}]
[null,null,null,{"$f":"ROUNDUP(E1390, 0)","v":0},0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>H$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:G1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>G$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:G1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:G1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-G$5>H$5-G$5, (H$5-G$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>I$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:H1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>H$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:H1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:H1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-H$5>I$5-H$5, (I$5-H$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>J$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:I1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>I$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:I1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:I1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-I$5>J$5-I$5, (J$5-I$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>K$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:J1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>J$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:J1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:J1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-J$5>K$5-J$5, (K$5-J$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>L$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:K1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>K$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:K1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:K1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-K$5>L$5-K$5, (L$5-K$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>M$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:L1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>L$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:L1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:L1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-L$5>M$5-L$5, (M$5-L$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>N$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:M1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>M$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:M1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:M1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-M$5>N$5-M$5, (N$5-M$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>O$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:N1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>N$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:N1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:N1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-N$5>O$5-N$5, (O$5-N$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>P$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:O1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>O$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:O1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:O1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-O$5>P$5-O$5, (P$5-O$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Q$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:P1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>P$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:P1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:P1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-P$5>Q$5-P$5, (Q$5-P$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>R$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Q1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Q$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Q1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Q1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-Q$5>R$5-Q$5, (R$5-Q$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>S$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:R1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>R$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:R1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:R1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-R$5>S$5-R$5, (S$5-R$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>T$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:S1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>S$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:S1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:S1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-S$5>T$5-S$5, (T$5-S$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>U$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:T1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>T$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:T1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:T1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-T$5>U$5-T$5, (U$5-T$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>V$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:U1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>U$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:U1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:U1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-U$5>V$5-U$5, (V$5-U$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>W$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:V1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>V$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:V1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:V1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-V$5>W$5-V$5, (W$5-V$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>X$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:W1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>W$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:W1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:W1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-W$5>X$5-W$5, (X$5-W$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Y$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:X1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>X$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:X1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:X1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-X$5>Y$5-X$5, (Y$5-X$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Z$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Y1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Y$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Y1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Y1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-Y$5>Z$5-Y$5, (Z$5-Y$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AA$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Z1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>Z$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Z1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:Z1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-Z$5>AA$5-Z$5, (AA$5-Z$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AB$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AA1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AA$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AA1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AA1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AA$5>AB$5-AA$5, (AB$5-AA$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AC$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AB1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AB$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AB1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AB1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AB$5>AC$5-AB$5, (AC$5-AB$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AD$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AC1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AC$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AC1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AC1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AC$5>AD$5-AC$5, (AD$5-AC$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AE$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AD1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AD$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AD1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AD1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AD$5>AE$5-AD$5, (AE$5-AD$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AF$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AE1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AE$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AE1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AE1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AE$5>AF$5-AE$5, (AF$5-AE$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AG$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AF1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AF$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AF1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AF1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AF$5>AG$5-AF$5, (AG$5-AF$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AH$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AG1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AG$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AG1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AG1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AG$5>AH$5-AG$5, (AH$5-AG$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AI$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AH1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AH$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AH1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AH1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AH$5>AI$5-AH$5, (AI$5-AH$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AJ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AI1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AI$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AI1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AI1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AK$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AJ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AJ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AJ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AJ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AL$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AK1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AK$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AK1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AK1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AK$5>AL$5-AK$5, (AL$5-AK$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AM$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AL1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AL$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AL1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AL1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AL$5>AM$5-AL$5, (AM$5-AL$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AN$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AM1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AM$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AM1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AM1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AM$5>AN$5-AM$5, (AN$5-AM$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AO$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AN1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AN$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AN1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AN1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AN$5>AO$5-AN$5, (AO$5-AN$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AP$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AO1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AO$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AO1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AO1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AO$5>AP$5-AO$5, (AP$5-AO$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AQ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AP1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AP$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AP1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AP1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AR$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AQ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AQ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AQ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AQ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AS$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AR1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AR$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AR1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AR1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AR$5>AS$5-AR$5, (AS$5-AR$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AT$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AS1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AS$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AS1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AS1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AS$5>AT$5-AS$5, (AT$5-AS$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AU$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AT1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AT$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AT1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AT1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AT$5>AU$5-AT$5, (AU$5-AT$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AV$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AU1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AU$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AU1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AU1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AU$5>AV$5-AU$5, (AV$5-AU$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AW$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AV1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AV$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AV1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AV1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AV$5>AW$5-AV$5, (AW$5-AV$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AX$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AW1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AW$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AW1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AW1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AW$5>AX$5-AW$5, (AX$5-AW$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AY$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AX1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AX$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AX1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AX1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AX$5>AY$5-AX$5, (AY$5-AX$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AZ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AY1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AY$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AY1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AY1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BA$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AZ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>AZ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AZ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:AZ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BB$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BA1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BA$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BA1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BA1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BA$5>BB$5-BA$5, (BB$5-BA$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BC$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BB1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BB$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BB1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BB1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BB$5>BC$5-BB$5, (BC$5-BB$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BD$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BC1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BC$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BC1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BC1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BC$5>BD$5-BC$5, (BD$5-BC$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BE$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BD1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BD$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BD1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BD1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BD$5>BE$5-BD$5, (BE$5-BD$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BF$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BE1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BE$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BE1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BE1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BE$5>BF$5-BE$5, (BF$5-BE$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BG$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BF1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BF$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BF1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BF1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BF$5>BG$5-BF$5, (BG$5-BF$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BH$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BG1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BG$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BG1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BG1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BG$5>BH$5-BG$5, (BH$5-BG$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BI$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BH1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BH$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BH1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BH1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BH$5>BI$5-BH$5, (BI$5-BH$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BJ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BI1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BI$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BI1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BI1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BK$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BJ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BJ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BJ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BJ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BL$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BK1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BK$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BK1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BK1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BK$5>BL$5-BK$5, (BL$5-BK$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BM$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BL1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BL$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BL1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BL1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BL$5>BM$5-BL$5, (BM$5-BL$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BN$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BM1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BM$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BM1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BM1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BM$5>BN$5-BM$5, (BN$5-BM$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BO$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BN1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BN$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BN1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BN1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BN$5>BO$5-BN$5, (BO$5-BN$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BP$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BO1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BO$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BO1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BO1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BO$5>BP$5-BO$5, (BP$5-BO$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BQ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BP1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BP$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BP1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BP1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BR$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BQ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BQ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BQ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BQ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BS$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BR1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BR$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BR1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BR1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BR$5>BS$5-BR$5, (BS$5-BR$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BT$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BS1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BS$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BS1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BS1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BS$5>BT$5-BS$5, (BT$5-BS$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BU$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BT1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BT$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BT1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BT1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BT$5>BU$5-BT$5, (BU$5-BT$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BV$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BU1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BU$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BU1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BU1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BU$5>BV$5-BU$5, (BV$5-BU$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BW$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BV1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BV$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BV1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BV1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BV$5>BW$5-BV$5, (BW$5-BV$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BX$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BW1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BW$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BW1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BW1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BW$5>BX$5-BW$5, (BX$5-BW$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BY$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BX1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BX$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BX1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BX1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BX$5>BY$5-BX$5, (BY$5-BX$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BZ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BY1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BY$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BY1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BY1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CA$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BZ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>BZ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BZ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:BZ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CB$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CA1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CA$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CA1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CA1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CA$5>CB$5-CA$5, (CB$5-CA$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CC$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CB1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CB$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CB1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CB1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CB$5>CC$5-CB$5, (CC$5-CB$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CD$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CC1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CC$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CC1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CC1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CC$5>CD$5-CC$5, (CD$5-CC$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CE$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CD1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CD$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CD1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CD1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CD$5>CE$5-CD$5, (CE$5-CD$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CF$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CE1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CE$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CE1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CE1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CE$5>CF$5-CE$5, (CF$5-CE$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CG$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CF1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CF$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CF1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CF1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CF$5>CG$5-CF$5, (CG$5-CF$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CH$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CG1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CG$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CG1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CG1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CG$5>CH$5-CG$5, (CH$5-CG$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CI$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CH1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CH$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CH1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CH1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CH$5>CI$5-CH$5, (CI$5-CH$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CJ$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CI1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CI$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CI1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CI1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CK$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CJ1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CJ$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CJ1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CJ1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CL$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CK1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CK$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CK1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CK1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CK$5>CL$5-CK$5, (CL$5-CK$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CM$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CL1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CL$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CL1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CL1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CL$5>CM$5-CL$5, (CM$5-CL$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CN$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CM1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CM$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CM1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CM1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CM$5>CN$5-CM$5, (CN$5-CM$5), 1))","v":0},{"$f":"IF(OFFSET($G1380, -$D1390, $D1390)=\"n/a\",0,IF(OFFSET($G1387, -$D1390, $D1390)=\"SL\",\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CO$5,IFERROR((OFFSET($G1379,-$D1390,$D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CN1390)),\nIF(OFFSET($G1380,-$D1390,$D1390)+$E1390>CN$5,IFERROR(((OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CN1390))*OFFSET($G1386, -$D1390, $D1390)/(OFFSET($G1380,-$D1390,$D1390))),0),OFFSET($G1379,-$D1390,$D1390)-SUM($G1390:CN1390)))*IF(OFFSET($G1380,-$D1390,$D1390)+$E1390-CN$5>CO$5-CN$5, (CO$5-CN$5), 1))","v":0}]
[null,null,null,{"$f":"D1390+1","v":1},1,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1391)","v":"Depreciation of net capex 2013"},null,null,{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>I$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:H1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>H$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:H1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:H1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>J$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:I1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>I$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:I1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:I1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>K$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:J1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>J$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:J1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:J1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>L$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:K1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>K$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:K1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:K1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>M$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:L1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>L$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:L1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:L1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>N$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:M1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>M$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:M1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:M1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>O$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:N1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>N$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:N1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:N1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>P$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:O1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>O$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:O1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:O1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>Q$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:P1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>P$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:P1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:P1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>R$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Q1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>Q$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Q1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Q1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>S$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:R1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>R$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:R1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:R1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>T$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:S1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>S$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:S1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:S1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>U$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:T1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>T$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:T1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:T1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>V$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:U1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>U$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:U1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:U1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>W$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:V1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>V$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:V1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:V1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>X$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:W1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>W$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:W1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:W1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>Y$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:X1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>X$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:X1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:X1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>Z$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Y1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>Y$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Y1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Y1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AA$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Z1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>Z$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Z1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:Z1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AB$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AA1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AA$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AA1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AA1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AC$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AB1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AB$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AB1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AB1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AD$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AC1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AC$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AC1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AC1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AE$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AD1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AD$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AD1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AD1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AF$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AE1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AE$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AE1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AE1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AG$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AF1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AF$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AF1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AF1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AH$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AG1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AG$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AG1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AG1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AI$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AH1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AH$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AH1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AH1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AJ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AI1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AI$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AI1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AI1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AK$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AJ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AJ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AJ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AJ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AL$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AK1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AK$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AK1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AK1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AM$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AL1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AL$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AL1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AL1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AN$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AM1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AM$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AM1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AM1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AO$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AN1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AN$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AN1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AN1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AP$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AO1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AO$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AO1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AO1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AQ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AP1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AP$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AP1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AP1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AR$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AQ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AQ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AQ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AQ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AS$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AR1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AR$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AR1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AR1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AT$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AS1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AS$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AS1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AS1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AU$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AT1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AT$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AT1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AT1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AV$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AU1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AU$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AU1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AU1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AW$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AV1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AV$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AV1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AV1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AX$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AW1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AW$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AW1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AW1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AY$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AX1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AX$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AX1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AX1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>AZ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AY1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AY$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AY1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AY1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BA$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AZ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>AZ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AZ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:AZ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BB$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BA1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BA$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BA1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BA1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BC$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BB1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BB$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BB1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BB1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BD$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BC1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BC$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BC1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BC1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BE$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BD1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BD$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BD1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BD1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BF$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BE1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BE$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BE1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BE1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BG$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BF1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BF$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BF1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BF1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BH$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BG1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BG$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BG1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BG1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BI$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BH1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BH$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BH1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BH1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BJ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BI1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BI$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BI1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BI1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BK$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BJ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BJ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BJ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BJ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BL$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BK1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BK$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BK1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BK1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BM$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BL1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BL$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BL1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BL1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BN$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BM1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BM$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BM1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BM1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BO$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BN1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BN$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BN1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BN1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BP$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BO1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BO$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BO1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BO1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BQ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BP1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BP$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BP1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BP1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BR$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BQ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BQ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BQ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BQ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BS$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BR1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BR$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BR1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BR1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BT$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BS1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BS$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BS1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BS1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BU$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BT1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BT$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BT1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BT1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BV$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BU1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BU$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BU1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BU1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BW$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BV1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BV$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BV1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BV1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BX$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BW1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BW$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BW1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BW1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BY$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BX1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BX$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BX1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BX1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>BZ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BY1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BY$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BY1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BY1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CA$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BZ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>BZ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BZ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:BZ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CB$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CA1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CA$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CA1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CA1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CC$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CB1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CB$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CB1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CB1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CD$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CC1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CC$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CC1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CC1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CE$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CD1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CD$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CD1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CD1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CF$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CE1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CE$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CE1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CE1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CG$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CF1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CF$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CF1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CF1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CH$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CG1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CG$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CG1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CG1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CI$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CH1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CH$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CH1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CH1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CJ$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CI1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CI$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CI1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CI1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CK$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CJ1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CJ$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CJ1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CJ1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CL$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CK1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CK$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CK1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CK1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CM$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CL1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CL$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CL1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CL1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CN$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CM1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CM$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CM1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CM1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1381, -$D1391, $D1391)=\"n/a\",0,IF(OFFSET($G1388, -$D1391, $D1391)=\"SL\",\nIF(OFFSET($G1381,-$D1391,$D1391)+$E1391>CO$5,IFERROR((OFFSET($G1380,-$D1391,$D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CN1391))*IF(OFFSET($G1381,-$D1391,$D1391)+$E1391-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1382,-$D1391,$D1391)+$E1391>CN$5,IFERROR(((OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CN1391))*OFFSET($G1387, -$D1391, $D1391)/(OFFSET($G1381,-$D1391,$D1391))),0),OFFSET($G1380,-$D1391,$D1391)-SUM($G1391:CN1391))*IF(OFFSET($G1382,-$D1391,$D1391)+$E1391-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,2,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1392)","v":"Depreciation of net capex 2014"},null,null,null,{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>J$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:I1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>I$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:I1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:I1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>K$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:J1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>J$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:J1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:J1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>L$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:K1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>K$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:K1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:K1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>M$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:L1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>L$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:L1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:L1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>N$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:M1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>M$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:M1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:M1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>O$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:N1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>N$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:N1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:N1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>P$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:O1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>O$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:O1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:O1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>Q$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:P1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>P$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:P1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:P1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>R$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Q1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>Q$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Q1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Q1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>S$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:R1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>R$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:R1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:R1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>T$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:S1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>S$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:S1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:S1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>U$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:T1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>T$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:T1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:T1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>V$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:U1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>U$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:U1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:U1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>W$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:V1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>V$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:V1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:V1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>X$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:W1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>W$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:W1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:W1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>Y$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:X1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>X$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:X1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:X1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>Z$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Y1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>Y$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Y1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Y1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AA$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Z1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>Z$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Z1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:Z1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AB$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AA1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AA$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AA1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AA1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AC$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AB1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AB$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AB1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AB1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AD$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AC1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AC$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AC1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AC1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AE$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AD1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AD$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AD1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AD1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AF$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AE1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AE$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AE1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AE1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AG$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AF1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AF$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AF1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AF1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AH$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AG1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AG$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AG1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AG1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AI$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AH1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AH$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AH1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AH1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AJ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AI1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AI$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AI1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AI1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AK$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AJ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AJ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AJ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AJ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AL$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AK1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AK$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AK1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AK1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AM$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AL1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AL$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AL1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AL1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AN$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AM1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AM$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AM1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AM1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AO$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AN1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AN$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AN1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AN1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AP$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AO1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AO$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AO1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AO1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AQ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AP1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AP$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AP1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AP1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AR$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AQ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AQ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AQ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AQ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AS$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AR1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AR$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AR1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AR1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AT$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AS1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AS$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AS1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AS1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AU$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AT1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AT$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AT1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AT1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AV$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AU1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AU$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AU1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AU1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AW$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AV1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AV$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AV1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AV1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AX$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AW1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AW$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AW1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AW1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AY$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AX1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AX$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AX1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AX1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>AZ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AY1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AY$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AY1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AY1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BA$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AZ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>AZ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AZ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:AZ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BB$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BA1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BA$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BA1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BA1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BC$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BB1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BB$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BB1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BB1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BD$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BC1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BC$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BC1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BC1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BE$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BD1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BD$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BD1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BD1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BF$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BE1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BE$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BE1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BE1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BG$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BF1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BF$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BF1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BF1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BH$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BG1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BG$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BG1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BG1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BI$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BH1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BH$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BH1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BH1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BJ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BI1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BI$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BI1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BI1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BK$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BJ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BJ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BJ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BJ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BL$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BK1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BK$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BK1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BK1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BM$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BL1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BL$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BL1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BL1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BN$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BM1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BM$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BM1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BM1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BO$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BN1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BN$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BN1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BN1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BP$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BO1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BO$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BO1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BO1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BQ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BP1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BP$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BP1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BP1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BR$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BQ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BQ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BQ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BQ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BS$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BR1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BR$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BR1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BR1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BT$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BS1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BS$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BS1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BS1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BU$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BT1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BT$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BT1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BT1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BV$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BU1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BU$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BU1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BU1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BW$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BV1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BV$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BV1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BV1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BX$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BW1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BW$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BW1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BW1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BY$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BX1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BX$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BX1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BX1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>BZ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BY1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BY$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BY1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BY1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CA$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BZ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>BZ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BZ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:BZ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CB$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CA1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CA$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CA1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CA1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CC$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CB1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CB$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CB1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CB1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CD$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CC1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CC$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CC1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CC1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CE$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CD1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CD$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CD1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CD1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CF$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CE1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CE$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CE1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CE1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CG$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CF1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CF$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CF1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CF1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CH$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CG1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CG$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CG1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CG1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CI$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CH1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CH$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CH1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CH1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CJ$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CI1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CI$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CI1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CI1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CK$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CJ1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CJ$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CJ1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CJ1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CL$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CK1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CK$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CK1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CK1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CM$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CL1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CL$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CL1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CL1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CN$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CM1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CM$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CM1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CM1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1382, -$D1392, $D1392)=\"n/a\",0,IF(OFFSET($G1389, -$D1392, $D1392)=\"SL\",\nIF(OFFSET($G1382,-$D1392,$D1392)+$E1392>CO$5,IFERROR((OFFSET($G1381,-$D1392,$D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CN1392))*IF(OFFSET($G1382,-$D1392,$D1392)+$E1392-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1383,-$D1392,$D1392)+$E1392>CN$5,IFERROR(((OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CN1392))*OFFSET($G1388, -$D1392, $D1392)/(OFFSET($G1382,-$D1392,$D1392))),0),OFFSET($G1381,-$D1392,$D1392)-SUM($G1392:CN1392))*IF(OFFSET($G1383,-$D1392,$D1392)+$E1392-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,3,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1393)","v":"Depreciation of net capex 2015"},null,null,null,null,{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>K$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:J1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>J$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:J1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:J1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>L$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:K1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>K$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:K1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:K1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>M$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:L1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>L$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:L1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:L1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>N$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:M1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>M$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:M1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:M1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>O$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:N1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>N$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:N1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:N1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>P$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:O1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>O$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:O1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:O1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>Q$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:P1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>P$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:P1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:P1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>R$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Q1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>Q$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Q1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Q1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>S$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:R1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>R$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:R1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:R1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>T$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:S1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>S$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:S1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:S1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>U$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:T1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>T$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:T1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:T1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>V$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:U1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>U$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:U1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:U1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>W$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:V1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>V$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:V1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:V1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>X$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:W1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>W$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:W1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:W1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>Y$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:X1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>X$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:X1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:X1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>Z$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Y1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>Y$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Y1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Y1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AA$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Z1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>Z$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Z1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:Z1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AB$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AA1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AA$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AA1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AA1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AC$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AB1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AB$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AB1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AB1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AD$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AC1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AC$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AC1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AC1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AE$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AD1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AD$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AD1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AD1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AF$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AE1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AE$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AE1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AE1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AG$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AF1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AF$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AF1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AF1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AH$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AG1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AG$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AG1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AG1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AI$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AH1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AH$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AH1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AH1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AJ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AI1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AI$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AI1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AI1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AK$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AJ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AJ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AJ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AJ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AL$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AK1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AK$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AK1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AK1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AM$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AL1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AL$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AL1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AL1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AN$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AM1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AM$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AM1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AM1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AO$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AN1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AN$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AN1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AN1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AP$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AO1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AO$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AO1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AO1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AQ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AP1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AP$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AP1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AP1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AR$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AQ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AQ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AQ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AQ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AS$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AR1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AR$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AR1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AR1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AT$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AS1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AS$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AS1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AS1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AU$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AT1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AT$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AT1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AT1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AV$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AU1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AU$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AU1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AU1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AW$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AV1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AV$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AV1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AV1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AX$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AW1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AW$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AW1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AW1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AY$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AX1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AX$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AX1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AX1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>AZ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AY1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AY$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AY1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AY1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BA$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AZ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>AZ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AZ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:AZ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BB$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BA1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BA$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BA1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BA1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BC$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BB1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BB$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BB1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BB1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BD$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BC1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BC$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BC1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BC1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BE$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BD1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BD$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BD1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BD1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BF$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BE1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BE$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BE1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BE1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BG$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BF1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BF$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BF1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BF1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BH$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BG1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BG$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BG1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BG1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BI$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BH1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BH$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BH1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BH1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BJ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BI1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BI$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BI1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BI1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BK$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BJ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BJ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BJ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BJ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BL$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BK1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BK$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BK1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BK1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BM$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BL1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BL$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BL1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BL1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BN$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BM1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BM$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BM1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BM1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BO$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BN1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BN$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BN1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BN1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BP$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BO1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BO$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BO1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BO1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BQ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BP1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BP$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BP1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BP1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BR$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BQ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BQ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BQ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BQ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BS$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BR1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BR$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BR1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BR1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BT$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BS1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BS$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BS1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BS1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BU$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BT1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BT$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BT1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BT1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BV$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BU1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BU$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BU1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BU1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BW$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BV1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BV$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BV1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BV1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BX$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BW1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BW$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BW1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BW1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BY$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BX1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BX$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BX1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BX1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>BZ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BY1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BY$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BY1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BY1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CA$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BZ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>BZ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BZ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:BZ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CB$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CA1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CA$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CA1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CA1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CC$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CB1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CB$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CB1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CB1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CD$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CC1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CC$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CC1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CC1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CE$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CD1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CD$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CD1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CD1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CF$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CE1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CE$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CE1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CE1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CG$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CF1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CF$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CF1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CF1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CH$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CG1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CG$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CG1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CG1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CI$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CH1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CH$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CH1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CH1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CJ$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CI1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CI$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CI1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CI1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CK$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CJ1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CJ$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CJ1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CJ1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CL$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CK1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CK$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CK1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CK1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CM$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CL1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CL$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CL1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CL1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CN$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CM1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CM$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CM1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CM1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1383, -$D1393, $D1393)=\"n/a\",0,IF(OFFSET($G1390, -$D1393, $D1393)=\"SL\",\nIF(OFFSET($G1383,-$D1393,$D1393)+$E1393>CO$5,IFERROR((OFFSET($G1382,-$D1393,$D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CN1393))*IF(OFFSET($G1383,-$D1393,$D1393)+$E1393-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1384,-$D1393,$D1393)+$E1393>CN$5,IFERROR(((OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CN1393))*OFFSET($G1389, -$D1393, $D1393)/(OFFSET($G1383,-$D1393,$D1393))),0),OFFSET($G1382,-$D1393,$D1393)-SUM($G1393:CN1393))*IF(OFFSET($G1384,-$D1393,$D1393)+$E1393-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,4,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1394)","v":"Depreciation of net capex 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>L$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:K1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>K$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:K1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:K1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>M$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:L1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>L$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:L1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:L1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>N$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:M1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>M$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:M1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:M1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>O$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:N1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>N$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:N1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:N1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>P$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:O1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>O$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:O1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:O1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>Q$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:P1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>P$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:P1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:P1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>R$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Q1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>Q$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Q1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Q1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>S$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:R1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>R$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:R1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:R1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>T$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:S1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>S$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:S1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:S1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>U$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:T1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>T$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:T1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:T1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>V$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:U1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>U$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:U1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:U1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>W$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:V1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>V$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:V1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:V1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>X$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:W1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>W$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:W1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:W1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>Y$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:X1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>X$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:X1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:X1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>Z$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Y1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>Y$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Y1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Y1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AA$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Z1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>Z$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Z1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:Z1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AB$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AA1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AA$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AA1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AA1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AC$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AB1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AB$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AB1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AB1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AD$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AC1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AC$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AC1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AC1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AE$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AD1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AD$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AD1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AD1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AF$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AE1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AE$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AE1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AE1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AG$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AF1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AF$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AF1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AF1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AH$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AG1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AG$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AG1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AG1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AI$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AH1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AH$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AH1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AH1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AJ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AI1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AI$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AI1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AI1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AK$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AJ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AJ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AJ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AJ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AL$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AK1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AK$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AK1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AK1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AM$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AL1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AL$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AL1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AL1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AN$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AM1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AM$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AM1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AM1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AO$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AN1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AN$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AN1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AN1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AP$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AO1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AO$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AO1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AO1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AQ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AP1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AP$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AP1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AP1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AR$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AQ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AQ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AQ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AQ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AS$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AR1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AR$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AR1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AR1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AT$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AS1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AS$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AS1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AS1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AU$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AT1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AT$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AT1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AT1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AV$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AU1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AU$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AU1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AU1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AW$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AV1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AV$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AV1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AV1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AX$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AW1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AW$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AW1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AW1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AY$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AX1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AX$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AX1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AX1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>AZ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AY1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AY$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AY1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AY1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BA$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AZ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>AZ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AZ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:AZ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BB$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BA1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BA$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BA1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BA1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BC$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BB1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BB$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BB1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BB1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BD$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BC1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BC$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BC1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BC1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BE$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BD1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BD$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BD1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BD1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BF$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BE1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BE$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BE1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BE1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BG$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BF1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BF$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BF1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BF1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BH$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BG1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BG$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BG1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BG1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BI$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BH1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BH$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BH1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BH1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BJ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BI1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BI$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BI1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BI1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BK$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BJ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BJ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BJ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BJ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BL$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BK1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BK$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BK1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BK1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BM$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BL1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BL$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BL1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BL1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BN$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BM1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BM$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BM1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BM1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BO$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BN1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BN$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BN1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BN1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BP$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BO1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BO$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BO1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BO1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BQ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BP1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BP$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BP1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BP1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BR$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BQ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BQ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BQ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BQ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BS$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BR1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BR$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BR1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BR1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BT$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BS1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BS$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BS1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BS1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BU$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BT1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BT$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BT1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BT1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BV$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BU1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BU$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BU1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BU1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BW$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BV1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BV$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BV1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BV1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BX$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BW1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BW$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BW1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BW1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BY$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BX1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BX$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BX1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BX1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>BZ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BY1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BY$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BY1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BY1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CA$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BZ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>BZ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BZ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:BZ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CB$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CA1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CA$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CA1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CA1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CC$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CB1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CB$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CB1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CB1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CD$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CC1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CC$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CC1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CC1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CE$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CD1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CD$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CD1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CD1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CF$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CE1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CE$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CE1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CE1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CG$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CF1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CF$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CF1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CF1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CH$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CG1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CG$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CG1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CG1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CI$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CH1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CH$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CH1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CH1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CJ$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CI1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CI$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CI1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CI1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CK$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CJ1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CJ$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CJ1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CJ1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CL$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CK1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CK$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CK1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CK1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CM$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CL1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CL$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CL1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CL1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CN$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CM1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CM$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CM1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CM1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1394, $D1394)=\"n/a\",0,IF(OFFSET($G1391, -$D1394, $D1394)=\"SL\",\nIF(OFFSET($G1384,-$D1394,$D1394)+$E1394>CO$5,IFERROR((OFFSET($G1383,-$D1394,$D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CN1394))*IF(OFFSET($G1384,-$D1394,$D1394)+$E1394-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1385,-$D1394,$D1394)+$E1394>CN$5,IFERROR(((OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CN1394))*OFFSET($G1390, -$D1394, $D1394)/(OFFSET($G1384,-$D1394,$D1394))),0),OFFSET($G1383,-$D1394,$D1394)-SUM($G1394:CN1394))*IF(OFFSET($G1385,-$D1394,$D1394)+$E1394-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,5,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, $D1395)","v":"Depreciation of net capex 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>M$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:L1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>L$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:L1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:L1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>N$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:M1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>M$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:M1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:M1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>O$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:N1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>N$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:N1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:N1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>P$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:O1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>O$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:O1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:O1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>Q$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:P1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>P$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:P1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:P1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>R$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Q1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>Q$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Q1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Q1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>S$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:R1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>R$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:R1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:R1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>T$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:S1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>S$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:S1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:S1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>U$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:T1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>T$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:T1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:T1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>V$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:U1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>U$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:U1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:U1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>W$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:V1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>V$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:V1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:V1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>X$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:W1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>W$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:W1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:W1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>Y$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:X1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>X$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:X1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:X1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>Z$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Y1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>Y$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Y1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Y1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AA$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Z1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>Z$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Z1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:Z1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AB$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AA1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AA$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AA1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AA1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AC$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AB1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AB$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AB1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AB1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AD$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AC1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AC$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AC1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AC1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AE$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AD1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AD$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AD1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AD1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AF$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AE1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AE$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AE1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AE1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AG$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AF1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AF$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AF1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AF1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AH$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AG1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AG$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AG1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AG1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AI$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AH1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AH$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AH1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AH1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AJ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AI1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AI$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AI1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AI1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AK$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AJ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AJ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AJ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AJ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AL$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AK1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AK$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AK1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AK1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AM$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AL1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AL$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AL1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AL1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AN$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AM1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AM$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AM1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AM1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AO$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AN1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AN$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AN1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AN1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AP$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AO1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AO$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AO1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AO1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AQ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AP1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AP$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AP1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AP1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AR$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AQ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AQ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AQ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AQ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AS$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AR1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AR$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AR1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AR1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AT$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AS1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AS$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AS1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AS1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AU$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AT1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AT$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AT1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AT1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AV$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AU1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AU$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AU1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AU1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AW$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AV1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AV$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AV1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AV1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AX$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AW1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AW$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AW1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AW1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AY$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AX1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AX$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AX1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AX1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>AZ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AY1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AY$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AY1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AY1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BA$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AZ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>AZ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AZ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:AZ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BB$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BA1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BA$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BA1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BA1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BC$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BB1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BB$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BB1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BB1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BD$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BC1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BC$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BC1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BC1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BE$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BD1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BD$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BD1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BD1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BF$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BE1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BE$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BE1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BE1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BG$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BF1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BF$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BF1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BF1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BH$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BG1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BG$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BG1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BG1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BI$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BH1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BH$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BH1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BH1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BJ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BI1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BI$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BI1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BI1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BK$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BJ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BJ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BJ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BJ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BL$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BK1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BK$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BK1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BK1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BM$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BL1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BL$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BL1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BL1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BN$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BM1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BM$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BM1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BM1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BO$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BN1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BN$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BN1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BN1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BP$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BO1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BO$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BO1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BO1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BQ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BP1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BP$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BP1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BP1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BR$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BQ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BQ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BQ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BQ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BS$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BR1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BR$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BR1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BR1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BT$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BS1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BS$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BS1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BS1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BU$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BT1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BT$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BT1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BT1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BV$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BU1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BU$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BU1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BU1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BW$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BV1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BV$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BV1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BV1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BX$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BW1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BW$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BW1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BW1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BY$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BX1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BX$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BX1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BX1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>BZ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BY1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BY$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BY1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BY1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CA$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BZ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>BZ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BZ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:BZ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CB$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CA1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CA$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CA1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CA1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CC$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CB1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CB$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CB1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CB1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CD$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CC1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CC$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CC1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CC1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CE$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CD1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CD$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CD1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CD1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CF$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CE1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CE$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CE1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CE1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CG$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CF1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CF$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CF1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CF1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CH$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CG1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CG$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CG1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CG1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CI$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CH1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CH$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CH1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CH1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CJ$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CI1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CI$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CI1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CI1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CK$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CJ1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CJ$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CJ1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CJ1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CL$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CK1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CK$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CK1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CK1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CM$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CL1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CL$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CL1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CL1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CN$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CM1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CM$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CM1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CM1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1395, $D1395)=\"n/a\",0,IF(OFFSET($G1392, -$D1395, $D1395)=\"SL\",\nIF(OFFSET($G1385,-$D1395,$D1395)+$E1395>CO$5,IFERROR((OFFSET($G1384,-$D1395,$D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CN1395))*IF(OFFSET($G1385,-$D1395,$D1395)+$E1395-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1386,-$D1395,$D1395)+$E1395>CN$5,IFERROR(((OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CN1395))*OFFSET($G1391, -$D1395, $D1395)/(OFFSET($G1385,-$D1395,$D1395))),0),OFFSET($G1384,-$D1395,$D1395)-SUM($G1395:CN1395))*IF(OFFSET($G1386,-$D1395,$D1395)+$E1395-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1391)","v":"Depreciation of asset adjustments - TAB 2013"},null,null,{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>I$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:H1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-H$5>I$5-H$5, (I$5-H$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>H$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:H1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:H1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-H$5>I$5-H$5, (I$5-H$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>J$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:I1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>I$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:I1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:I1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>K$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:J1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>J$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:J1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:J1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>L$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:K1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>K$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:K1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:K1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>M$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:L1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>L$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:L1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:L1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>N$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:M1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>M$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:M1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:M1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>O$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:N1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>N$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:N1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:N1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>P$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:O1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>O$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:O1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:O1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>Q$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:P1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>P$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:P1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:P1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>R$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Q1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>Q$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Q1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Q1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>S$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:R1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>R$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:R1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:R1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>T$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:S1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>S$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:S1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:S1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>U$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:T1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>T$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:T1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:T1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>V$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:U1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>U$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:U1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:U1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>W$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:V1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>V$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:V1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:V1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>X$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:W1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>W$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:W1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:W1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>Y$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:X1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>X$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:X1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:X1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>Z$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Y1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>Y$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Y1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Y1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AA$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Z1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>Z$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Z1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:Z1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AB$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AA1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AA$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AA1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AA1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AC$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AB1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AB$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AB1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AB1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AD$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AC1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AC$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AC1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AC1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AE$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AD1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AD$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AD1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AD1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AF$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AE1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AE$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AE1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AE1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AG$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AF1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AF$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AF1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AF1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AH$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AG1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AG$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AG1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AG1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AI$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AH1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AH$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AH1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AH1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AJ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AI1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AI$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AI1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AI1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AK$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AJ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AJ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AJ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AJ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AL$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AK1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AK$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AK1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AK1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AM$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AL1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AL$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AL1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AL1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AN$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AM1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AM$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AM1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AM1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AO$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AN1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AN$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AN1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AN1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AP$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AO1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AO$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AO1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AO1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AQ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AP1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AP$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AP1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AP1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AR$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AQ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AQ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AQ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AQ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AS$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AR1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AR$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AR1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AR1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AT$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AS1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AS$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AS1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AS1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AU$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AT1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AT$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AT1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AT1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AV$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AU1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AU$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AU1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AU1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AW$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AV1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AV$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AV1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AV1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AX$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AW1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AW$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AW1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AW1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AY$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AX1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AX$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AX1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AX1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>AZ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AY1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AY$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AY1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AY1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BA$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AZ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>AZ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AZ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:AZ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BB$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BA1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BA$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BA1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BA1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BC$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BB1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BB$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BB1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BB1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BD$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BC1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BC$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BC1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BC1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BE$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BD1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BD$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BD1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BD1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BF$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BE1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BE$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BE1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BE1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BG$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BF1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BF$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BF1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BF1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BH$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BG1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BG$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BG1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BG1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BI$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BH1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BH$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BH1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BH1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BJ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BI1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BI$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BI1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BI1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BK$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BJ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BJ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BJ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BJ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BL$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BK1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BK$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BK1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BK1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BM$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BL1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BL$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BL1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BL1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BN$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BM1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BM$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BM1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BM1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BO$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BN1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BN$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BN1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BN1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BP$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BO1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BO$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BO1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BO1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BQ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BP1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BP$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BP1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BP1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BR$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BQ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BQ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BQ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BQ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BS$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BR1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BR$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BR1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BR1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BT$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BS1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BS$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BS1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BS1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BU$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BT1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BT$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BT1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BT1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BV$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BU1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BU$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BU1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BU1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BW$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BV1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BV$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BV1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BV1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BX$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BW1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BW$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BW1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BW1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BY$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BX1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BX$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BX1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BX1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>BZ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BY1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BY$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BY1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BY1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CA$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BZ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>BZ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BZ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:BZ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CB$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CA1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CA$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CA1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CA1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CC$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CB1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CB$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CB1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CB1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CD$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CC1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CC$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CC1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CC1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CE$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CD1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CD$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CD1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CD1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CF$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CE1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CE$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CE1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CE1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CG$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CF1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CF$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CF1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CF1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CH$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CG1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CG$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CG1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CG1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CI$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CH1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CH$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CH1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CH1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CJ$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CI1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CI$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CI1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CI1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CK$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CJ1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CJ$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CJ1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CJ1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CL$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CK1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CK$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CK1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CK1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CM$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CL1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CL$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CL1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CL1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CN$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CM1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CM$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CM1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CM1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1384, -$D1390, $D1391)=\"n/a\", 0, IF(OFFSET($G1387, -$D1390, $D1391)=\"SL\",\nIF(OFFSET($G1384, -$D1390, $D1391)+$E1391>CO$5, IFERROR((OFFSET($G1383, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))), 0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CN1398))*IF(OFFSET($G1384, -$D1390, $D1391)+$E1391-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1385, -$D1390, $D1391)+$E1391>CN$5, IFERROR(((OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CN1398))*OFFSET($G1386, -$D1390, $D1391)/(OFFSET($G1384, -$D1390, $D1391))),0), OFFSET($G1383, -$D1390, $D1391)-SUM($G1398:CN1398))*IF(OFFSET($G1385, -$D1390, $D1391)+$E1391-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1392)","v":"Depreciation of asset adjustments - TAB 2014"},null,null,null,{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>J$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:I1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-I$5>J$5-I$5, (J$5-I$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>I$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:I1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:I1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-I$5>J$5-I$5, (J$5-I$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>K$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:J1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>J$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:J1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:J1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>L$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:K1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>K$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:K1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:K1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>M$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:L1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>L$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:L1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:L1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>N$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:M1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>M$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:M1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:M1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>O$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:N1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>N$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:N1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:N1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>P$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:O1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>O$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:O1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:O1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>Q$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:P1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>P$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:P1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:P1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>R$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Q1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>Q$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Q1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Q1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>S$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:R1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>R$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:R1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:R1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>T$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:S1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>S$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:S1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:S1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>U$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:T1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>T$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:T1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:T1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>V$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:U1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>U$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:U1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:U1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>W$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:V1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>V$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:V1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:V1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>X$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:W1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>W$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:W1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:W1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>Y$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:X1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>X$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:X1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:X1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>Z$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Y1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>Y$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Y1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Y1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AA$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Z1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>Z$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Z1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:Z1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AB$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AA1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AA$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AA1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AA1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AC$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AB1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AB$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AB1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AB1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AD$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AC1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AC$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AC1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AC1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AE$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AD1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AD$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AD1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AD1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AF$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AE1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AE$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AE1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AE1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AG$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AF1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AF$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AF1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AF1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AH$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AG1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AG$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AG1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AG1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AI$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AH1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AH$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AH1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AH1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AJ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AI1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AI$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AI1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AI1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AK$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AJ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AJ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AJ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AJ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AL$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AK1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AK$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AK1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AK1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AM$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AL1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AL$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AL1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AL1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AN$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AM1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AM$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AM1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AM1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AO$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AN1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AN$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AN1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AN1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AP$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AO1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AO$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AO1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AO1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AQ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AP1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AP$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AP1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AP1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AR$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AQ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AQ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AQ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AQ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AS$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AR1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AR$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AR1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AR1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AT$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AS1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AS$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AS1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AS1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AU$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AT1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AT$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AT1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AT1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AV$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AU1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AU$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AU1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AU1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AW$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AV1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AV$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AV1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AV1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AX$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AW1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AW$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AW1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AW1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AY$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AX1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AX$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AX1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AX1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>AZ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AY1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AY$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AY1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AY1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BA$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AZ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>AZ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AZ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:AZ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BB$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BA1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BA$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BA1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BA1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BC$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BB1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BB$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BB1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BB1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BD$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BC1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BC$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BC1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BC1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BE$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BD1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BD$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BD1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BD1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BF$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BE1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BE$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BE1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BE1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BG$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BF1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BF$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BF1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BF1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BH$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BG1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BG$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BG1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BG1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BI$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BH1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BH$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BH1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BH1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BJ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BI1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BI$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BI1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BI1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BK$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BJ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BJ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BJ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BJ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BL$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BK1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BK$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BK1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BK1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BM$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BL1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BL$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BL1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BL1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BN$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BM1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BM$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BM1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BM1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BO$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BN1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BN$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BN1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BN1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BP$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BO1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BO$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BO1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BO1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BQ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BP1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BP$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BP1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BP1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BR$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BQ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BQ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BQ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BQ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BS$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BR1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BR$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BR1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BR1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BT$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BS1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BS$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BS1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BS1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BU$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BT1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BT$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BT1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BT1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BV$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BU1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BU$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BU1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BU1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BW$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BV1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BV$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BV1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BV1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BX$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BW1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BW$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BW1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BW1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BY$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BX1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BX$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BX1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BX1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>BZ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BY1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BY$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BY1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BY1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CA$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BZ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>BZ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BZ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:BZ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CB$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CA1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CA$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CA1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CA1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CC$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CB1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CB$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CB1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CB1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CD$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CC1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CC$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CC1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CC1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CE$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CD1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CD$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CD1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CD1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CF$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CE1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CE$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CE1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CE1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CG$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CF1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CF$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CF1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CF1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CH$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CG1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CG$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CG1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CG1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CI$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CH1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CH$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CH1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CH1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CJ$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CI1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CI$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CI1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CI1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CK$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CJ1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CJ$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CJ1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CJ1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CL$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CK1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CK$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CK1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CK1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CM$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CL1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CL$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CL1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CL1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CN$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CM1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CM$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CM1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CM1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1385, -$D1391, $D1392)=\"n/a\", 0, IF(OFFSET($G1388, -$D1391, $D1392)=\"SL\",\nIF(OFFSET($G1385, -$D1391, $D1392)+$E1392>CO$5, IFERROR((OFFSET($G1384, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))), 0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CN1399))*IF(OFFSET($G1385, -$D1391, $D1392)+$E1392-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1386, -$D1391, $D1392)+$E1392>CN$5, IFERROR(((OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CN1399))*OFFSET($G1387, -$D1391, $D1392)/(OFFSET($G1385, -$D1391, $D1392))),0), OFFSET($G1384, -$D1391, $D1392)-SUM($G1399:CN1399))*IF(OFFSET($G1386, -$D1391, $D1392)+$E1392-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1393)","v":"Depreciation of asset adjustments - TAB 2015"},null,null,null,null,{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>K$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:J1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-J$5>K$5-J$5, (K$5-J$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>J$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:J1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:J1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-J$5>K$5-J$5, (K$5-J$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>L$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:K1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>K$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:K1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:K1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>M$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:L1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>L$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:L1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:L1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>N$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:M1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>M$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:M1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:M1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>O$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:N1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>N$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:N1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:N1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>P$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:O1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>O$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:O1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:O1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>Q$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:P1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>P$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:P1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:P1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>R$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Q1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>Q$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Q1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Q1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>S$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:R1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>R$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:R1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:R1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>T$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:S1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>S$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:S1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:S1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>U$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:T1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>T$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:T1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:T1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>V$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:U1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>U$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:U1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:U1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>W$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:V1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>V$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:V1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:V1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>X$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:W1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>W$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:W1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:W1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>Y$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:X1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>X$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:X1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:X1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>Z$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Y1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>Y$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Y1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Y1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AA$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Z1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>Z$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Z1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:Z1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AB$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AA1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AA$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AA1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AA1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AC$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AB1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AB$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AB1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AB1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AD$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AC1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AC$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AC1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AC1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AE$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AD1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AD$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AD1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AD1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AF$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AE1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AE$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AE1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AE1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AG$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AF1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AF$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AF1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AF1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AH$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AG1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AG$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AG1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AG1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AI$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AH1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AH$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AH1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AH1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AJ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AI1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AI$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AI1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AI1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AK$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AJ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AJ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AJ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AJ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AL$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AK1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AK$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AK1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AK1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AM$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AL1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AL$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AL1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AL1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AN$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AM1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AM$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AM1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AM1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AO$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AN1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AN$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AN1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AN1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AP$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AO1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AO$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AO1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AO1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AQ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AP1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AP$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AP1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AP1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AR$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AQ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AQ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AQ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AQ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AS$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AR1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AR$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AR1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AR1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AT$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AS1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AS$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AS1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AS1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AU$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AT1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AT$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AT1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AT1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AV$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AU1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AU$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AU1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AU1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AW$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AV1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AV$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AV1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AV1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AX$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AW1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AW$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AW1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AW1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AY$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AX1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AX$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AX1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AX1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>AZ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AY1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AY$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AY1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AY1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BA$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AZ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>AZ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AZ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:AZ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BB$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BA1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BA$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BA1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BA1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BC$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BB1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BB$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BB1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BB1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BD$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BC1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BC$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BC1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BC1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BE$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BD1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BD$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BD1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BD1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BF$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BE1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BE$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BE1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BE1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BG$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BF1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BF$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BF1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BF1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BH$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BG1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BG$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BG1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BG1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BI$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BH1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BH$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BH1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BH1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BJ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BI1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BI$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BI1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BI1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BK$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BJ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BJ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BJ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BJ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BL$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BK1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BK$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BK1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BK1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BM$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BL1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BL$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BL1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BL1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BN$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BM1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BM$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BM1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BM1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BO$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BN1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BN$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BN1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BN1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BP$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BO1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BO$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BO1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BO1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BQ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BP1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BP$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BP1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BP1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BR$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BQ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BQ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BQ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BQ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BS$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BR1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BR$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BR1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BR1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BT$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BS1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BS$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BS1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BS1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BU$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BT1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BT$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BT1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BT1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BV$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BU1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BU$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BU1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BU1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BW$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BV1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BV$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BV1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BV1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BX$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BW1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BW$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BW1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BW1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BY$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BX1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BX$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BX1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BX1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>BZ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BY1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BY$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BY1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BY1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CA$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BZ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>BZ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BZ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:BZ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CB$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CA1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CA$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CA1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CA1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CC$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CB1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CB$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CB1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CB1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CD$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CC1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CC$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CC1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CC1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CE$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CD1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CD$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CD1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CD1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CF$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CE1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CE$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CE1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CE1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CG$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CF1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CF$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CF1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CF1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CH$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CG1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CG$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CG1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CG1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CI$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CH1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CH$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CH1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CH1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CJ$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CI1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CI$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CI1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CI1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CK$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CJ1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CJ$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CJ1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CJ1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CL$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CK1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CK$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CK1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CK1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CM$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CL1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CL$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CL1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CL1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CN$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CM1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CM$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CM1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CM1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1386, -$D1392, $D1393)=\"n/a\", 0, IF(OFFSET($G1389, -$D1392, $D1393)=\"SL\",\nIF(OFFSET($G1386, -$D1392, $D1393)+$E1393>CO$5, IFERROR((OFFSET($G1385, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))), 0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CN1400))*IF(OFFSET($G1386, -$D1392, $D1393)+$E1393-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1387, -$D1392, $D1393)+$E1393>CN$5, IFERROR(((OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CN1400))*OFFSET($G1388, -$D1392, $D1393)/(OFFSET($G1386, -$D1392, $D1393))),0), OFFSET($G1385, -$D1392, $D1393)-SUM($G1400:CN1400))*IF(OFFSET($G1387, -$D1392, $D1393)+$E1393-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1394)","v":"Depreciation of asset adjustments - TAB 2016"},null,null,null,null,null,{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>L$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:K1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-K$5>L$5-K$5, (L$5-K$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>K$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:K1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:K1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-K$5>L$5-K$5, (L$5-K$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>M$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:L1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>L$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:L1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:L1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>N$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:M1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>M$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:M1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:M1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>O$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:N1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>N$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:N1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:N1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>P$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:O1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>O$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:O1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:O1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>Q$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:P1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>P$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:P1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:P1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>R$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Q1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>Q$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Q1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Q1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>S$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:R1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>R$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:R1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:R1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>T$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:S1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>S$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:S1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:S1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>U$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:T1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>T$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:T1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:T1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>V$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:U1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>U$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:U1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:U1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>W$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:V1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>V$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:V1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:V1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>X$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:W1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>W$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:W1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:W1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>Y$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:X1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>X$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:X1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:X1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>Z$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Y1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>Y$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Y1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Y1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AA$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Z1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>Z$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Z1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:Z1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AB$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AA1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AA$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AA1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AA1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AC$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AB1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AB$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AB1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AB1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AD$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AC1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AC$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AC1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AC1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AE$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AD1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AD$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AD1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AD1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AF$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AE1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AE$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AE1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AE1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AG$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AF1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AF$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AF1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AF1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AH$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AG1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AG$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AG1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AG1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AI$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AH1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AH$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AH1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AH1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AJ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AI1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AI$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AI1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AI1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AK$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AJ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AJ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AJ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AJ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AL$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AK1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AK$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AK1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AK1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AM$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AL1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AL$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AL1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AL1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AN$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AM1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AM$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AM1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AM1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AO$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AN1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AN$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AN1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AN1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AP$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AO1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AO$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AO1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AO1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AQ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AP1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AP$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AP1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AP1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AR$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AQ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AQ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AQ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AQ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AS$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AR1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AR$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AR1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AR1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AT$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AS1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AS$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AS1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AS1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AU$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AT1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AT$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AT1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AT1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AV$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AU1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AU$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AU1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AU1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AW$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AV1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AV$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AV1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AV1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AX$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AW1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AW$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AW1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AW1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AY$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AX1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AX$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AX1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AX1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>AZ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AY1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AY$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AY1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AY1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BA$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AZ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>AZ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AZ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:AZ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BB$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BA1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BA$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BA1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BA1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BC$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BB1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BB$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BB1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BB1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BD$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BC1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BC$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BC1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BC1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BE$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BD1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BD$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BD1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BD1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BF$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BE1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BE$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BE1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BE1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BG$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BF1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BF$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BF1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BF1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BH$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BG1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BG$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BG1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BG1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BI$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BH1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BH$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BH1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BH1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BJ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BI1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BI$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BI1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BI1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BK$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BJ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BJ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BJ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BJ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BL$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BK1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BK$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BK1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BK1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BM$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BL1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BL$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BL1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BL1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BN$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BM1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BM$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BM1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BM1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BO$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BN1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BN$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BN1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BN1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BP$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BO1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BO$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BO1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BO1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BQ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BP1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BP$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BP1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BP1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BR$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BQ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BQ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BQ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BQ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BS$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BR1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BR$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BR1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BR1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BT$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BS1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BS$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BS1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BS1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BU$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BT1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BT$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BT1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BT1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BV$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BU1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BU$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BU1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BU1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BW$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BV1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BV$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BV1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BV1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BX$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BW1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BW$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BW1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BW1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BY$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BX1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BX$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BX1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BX1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>BZ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BY1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BY$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BY1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BY1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CA$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BZ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>BZ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BZ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:BZ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CB$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CA1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CA$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CA1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CA1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CC$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CB1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CB$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CB1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CB1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CD$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CC1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CC$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CC1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CC1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CE$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CD1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CD$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CD1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CD1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CF$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CE1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CE$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CE1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CE1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CG$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CF1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CF$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CF1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CF1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CH$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CG1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CG$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CG1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CG1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CI$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CH1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CH$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CH1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CH1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CJ$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CI1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CI$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CI1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CI1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CK$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CJ1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CJ$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CJ1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CJ1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CL$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CK1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CK$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CK1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CK1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CM$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CL1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CL$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CL1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CL1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CN$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CM1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CM$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CM1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CM1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1387, -$D1393, $D1394)=\"n/a\", 0, IF(OFFSET($G1390, -$D1393, $D1394)=\"SL\",\nIF(OFFSET($G1387, -$D1393, $D1394)+$E1394>CO$5, IFERROR((OFFSET($G1386, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))), 0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CN1401))*IF(OFFSET($G1387, -$D1393, $D1394)+$E1394-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1388, -$D1393, $D1394)+$E1394>CN$5, IFERROR(((OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CN1401))*OFFSET($G1389, -$D1393, $D1394)/(OFFSET($G1387, -$D1393, $D1394))),0), OFFSET($G1386, -$D1393, $D1394)-SUM($G1401:CN1401))*IF(OFFSET($G1388, -$D1393, $D1394)+$E1394-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, $D1395)","v":"Depreciation of asset adjustments - TAB 2017"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>M$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:L1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-L$5>M$5-L$5, (M$5-L$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>L$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:L1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:L1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-L$5>M$5-L$5, (M$5-L$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>N$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:M1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-M$5>N$5-M$5, (N$5-M$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>M$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:M1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:M1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-M$5>N$5-M$5, (N$5-M$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>O$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:N1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-N$5>O$5-N$5, (O$5-N$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>N$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:N1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:N1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-N$5>O$5-N$5, (O$5-N$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>P$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:O1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-O$5>P$5-O$5, (P$5-O$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>O$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:O1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:O1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-O$5>P$5-O$5, (P$5-O$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>Q$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:P1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-P$5>Q$5-P$5, (Q$5-P$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>P$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:P1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:P1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-P$5>Q$5-P$5, (Q$5-P$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>R$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Q1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-Q$5>R$5-Q$5, (R$5-Q$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>Q$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Q1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Q1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-Q$5>R$5-Q$5, (R$5-Q$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>S$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:R1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-R$5>S$5-R$5, (S$5-R$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>R$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:R1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:R1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-R$5>S$5-R$5, (S$5-R$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>T$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:S1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-S$5>T$5-S$5, (T$5-S$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>S$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:S1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:S1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-S$5>T$5-S$5, (T$5-S$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>U$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:T1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-T$5>U$5-T$5, (U$5-T$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>T$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:T1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:T1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-T$5>U$5-T$5, (U$5-T$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>V$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:U1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-U$5>V$5-U$5, (V$5-U$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>U$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:U1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:U1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-U$5>V$5-U$5, (V$5-U$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>W$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:V1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-V$5>W$5-V$5, (W$5-V$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>V$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:V1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:V1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-V$5>W$5-V$5, (W$5-V$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>X$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:W1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-W$5>X$5-W$5, (X$5-W$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>W$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:W1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:W1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-W$5>X$5-W$5, (X$5-W$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>Y$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:X1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-X$5>Y$5-X$5, (Y$5-X$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>X$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:X1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:X1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-X$5>Y$5-X$5, (Y$5-X$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>Z$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Y1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-Y$5>Z$5-Y$5, (Z$5-Y$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>Y$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Y1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Y1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-Y$5>Z$5-Y$5, (Z$5-Y$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AA$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Z1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-Z$5>AA$5-Z$5, (AA$5-Z$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>Z$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Z1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:Z1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-Z$5>AA$5-Z$5, (AA$5-Z$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AB$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AA1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AA$5>AB$5-AA$5, (AB$5-AA$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AA$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AA1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AA1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AA$5>AB$5-AA$5, (AB$5-AA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AC$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AB1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AB$5>AC$5-AB$5, (AC$5-AB$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AB$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AB1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AB1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AB$5>AC$5-AB$5, (AC$5-AB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AD$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AC1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AC$5>AD$5-AC$5, (AD$5-AC$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AC$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AC1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AC1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AC$5>AD$5-AC$5, (AD$5-AC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AE$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AD1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AD$5>AE$5-AD$5, (AE$5-AD$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AD$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AD1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AD1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AD$5>AE$5-AD$5, (AE$5-AD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AF$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AE1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AE$5>AF$5-AE$5, (AF$5-AE$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AE$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AE1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AE1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AE$5>AF$5-AE$5, (AF$5-AE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AG$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AF1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AF$5>AG$5-AF$5, (AG$5-AF$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AF$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AF1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AF1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AF$5>AG$5-AF$5, (AG$5-AF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AH$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AG1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AG$5>AH$5-AG$5, (AH$5-AG$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AG$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AG1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AG1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AG$5>AH$5-AG$5, (AH$5-AG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AI$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AH1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AH$5>AI$5-AH$5, (AI$5-AH$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AH$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AH1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AH1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AH$5>AI$5-AH$5, (AI$5-AH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AJ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AI1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AI$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AI1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AI1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AI$5>AJ$5-AI$5, (AJ$5-AI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AK$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AJ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AJ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AJ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AJ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AJ$5>AK$5-AJ$5, (AK$5-AJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AL$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AK1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AK$5>AL$5-AK$5, (AL$5-AK$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AK$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AK1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AK1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AK$5>AL$5-AK$5, (AL$5-AK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AM$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AL1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AL$5>AM$5-AL$5, (AM$5-AL$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AL$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AL1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AL1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AL$5>AM$5-AL$5, (AM$5-AL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AN$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AM1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AM$5>AN$5-AM$5, (AN$5-AM$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AM$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AM1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AM1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AM$5>AN$5-AM$5, (AN$5-AM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AO$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AN1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AN$5>AO$5-AN$5, (AO$5-AN$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AN$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AN1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AN1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AN$5>AO$5-AN$5, (AO$5-AN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AP$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AO1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AO$5>AP$5-AO$5, (AP$5-AO$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AO$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AO1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AO1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AO$5>AP$5-AO$5, (AP$5-AO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AQ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AP1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AP$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AP1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AP1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AP$5>AQ$5-AP$5, (AQ$5-AP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AR$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AQ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AQ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AQ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AQ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AQ$5>AR$5-AQ$5, (AR$5-AQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AS$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AR1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AR$5>AS$5-AR$5, (AS$5-AR$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AR$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AR1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AR1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AR$5>AS$5-AR$5, (AS$5-AR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AT$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AS1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AS$5>AT$5-AS$5, (AT$5-AS$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AS$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AS1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AS1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AS$5>AT$5-AS$5, (AT$5-AS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AU$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AT1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AT$5>AU$5-AT$5, (AU$5-AT$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AT$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AT1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AT1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AT$5>AU$5-AT$5, (AU$5-AT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AV$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AU1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AU$5>AV$5-AU$5, (AV$5-AU$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AU$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AU1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AU1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AU$5>AV$5-AU$5, (AV$5-AU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AW$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AV1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AV$5>AW$5-AV$5, (AW$5-AV$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AV$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AV1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AV1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AV$5>AW$5-AV$5, (AW$5-AV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AX$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AW1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AW$5>AX$5-AW$5, (AX$5-AW$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AW$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AW1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AW1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AW$5>AX$5-AW$5, (AX$5-AW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AY$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AX1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AX$5>AY$5-AX$5, (AY$5-AX$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AX$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AX1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AX1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AX$5>AY$5-AX$5, (AY$5-AX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>AZ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AY1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AY$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AY1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AY1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AY$5>AZ$5-AY$5, (AZ$5-AY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BA$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AZ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>AZ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AZ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:AZ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-AZ$5>BA$5-AZ$5, (BA$5-AZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BB$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BA1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BA$5>BB$5-BA$5, (BB$5-BA$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BA$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BA1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BA1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BA$5>BB$5-BA$5, (BB$5-BA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BC$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BB1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BB$5>BC$5-BB$5, (BC$5-BB$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BB$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BB1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BB1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BB$5>BC$5-BB$5, (BC$5-BB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BD$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BC1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BC$5>BD$5-BC$5, (BD$5-BC$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BC$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BC1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BC1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BC$5>BD$5-BC$5, (BD$5-BC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BE$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BD1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BD$5>BE$5-BD$5, (BE$5-BD$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BD$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BD1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BD1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BD$5>BE$5-BD$5, (BE$5-BD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BF$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BE1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BE$5>BF$5-BE$5, (BF$5-BE$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BE$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BE1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BE1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BE$5>BF$5-BE$5, (BF$5-BE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BG$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BF1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BF$5>BG$5-BF$5, (BG$5-BF$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BF$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BF1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BF1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BF$5>BG$5-BF$5, (BG$5-BF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BH$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BG1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BG$5>BH$5-BG$5, (BH$5-BG$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BG$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BG1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BG1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BG$5>BH$5-BG$5, (BH$5-BG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BI$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BH1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BH$5>BI$5-BH$5, (BI$5-BH$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BH$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BH1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BH1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BH$5>BI$5-BH$5, (BI$5-BH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BJ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BI1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BI$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BI1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BI1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BI$5>BJ$5-BI$5, (BJ$5-BI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BK$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BJ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BJ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BJ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BJ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BJ$5>BK$5-BJ$5, (BK$5-BJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BL$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BK1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BK$5>BL$5-BK$5, (BL$5-BK$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BK$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BK1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BK1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BK$5>BL$5-BK$5, (BL$5-BK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BM$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BL1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BL$5>BM$5-BL$5, (BM$5-BL$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BL$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BL1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BL1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BL$5>BM$5-BL$5, (BM$5-BL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BN$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BM1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BM$5>BN$5-BM$5, (BN$5-BM$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BM$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BM1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BM1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BM$5>BN$5-BM$5, (BN$5-BM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BO$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BN1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BN$5>BO$5-BN$5, (BO$5-BN$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BN$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BN1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BN1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BN$5>BO$5-BN$5, (BO$5-BN$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BP$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BO1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BO$5>BP$5-BO$5, (BP$5-BO$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BO$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BO1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BO1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BO$5>BP$5-BO$5, (BP$5-BO$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BQ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BP1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BP$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BP1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BP1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BP$5>BQ$5-BP$5, (BQ$5-BP$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BR$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BQ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BQ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BQ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BQ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BQ$5>BR$5-BQ$5, (BR$5-BQ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BS$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BR1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BR$5>BS$5-BR$5, (BS$5-BR$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BR$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BR1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BR1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BR$5>BS$5-BR$5, (BS$5-BR$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BT$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BS1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BS$5>BT$5-BS$5, (BT$5-BS$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BS$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BS1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BS1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BS$5>BT$5-BS$5, (BT$5-BS$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BU$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BT1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BT$5>BU$5-BT$5, (BU$5-BT$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BT$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BT1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BT1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BT$5>BU$5-BT$5, (BU$5-BT$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BV$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BU1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BU$5>BV$5-BU$5, (BV$5-BU$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BU$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BU1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BU1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BU$5>BV$5-BU$5, (BV$5-BU$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BW$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BV1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BV$5>BW$5-BV$5, (BW$5-BV$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BV$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BV1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BV1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BV$5>BW$5-BV$5, (BW$5-BV$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BX$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BW1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BW$5>BX$5-BW$5, (BX$5-BW$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BW$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BW1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BW1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BW$5>BX$5-BW$5, (BX$5-BW$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BY$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BX1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BX$5>BY$5-BX$5, (BY$5-BX$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BX$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BX1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BX1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BX$5>BY$5-BX$5, (BY$5-BX$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>BZ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BY1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BY$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BY1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BY1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BY$5>BZ$5-BY$5, (BZ$5-BY$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CA$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BZ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>BZ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BZ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:BZ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-BZ$5>CA$5-BZ$5, (CA$5-BZ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CB$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CA1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CA$5>CB$5-CA$5, (CB$5-CA$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CA$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CA1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CA1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CA$5>CB$5-CA$5, (CB$5-CA$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CC$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CB1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CB$5>CC$5-CB$5, (CC$5-CB$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CB$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CB1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CB1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CB$5>CC$5-CB$5, (CC$5-CB$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CD$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CC1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CC$5>CD$5-CC$5, (CD$5-CC$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CC$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CC1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CC1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CC$5>CD$5-CC$5, (CD$5-CC$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CE$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CD1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CD$5>CE$5-CD$5, (CE$5-CD$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CD$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CD1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CD1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CD$5>CE$5-CD$5, (CE$5-CD$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CF$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CE1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CE$5>CF$5-CE$5, (CF$5-CE$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CE$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CE1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CE1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CE$5>CF$5-CE$5, (CF$5-CE$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CG$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CF1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CF$5>CG$5-CF$5, (CG$5-CF$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CF$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CF1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CF1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CF$5>CG$5-CF$5, (CG$5-CF$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CH$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CG1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CG$5>CH$5-CG$5, (CH$5-CG$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CG$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CG1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CG1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CG$5>CH$5-CG$5, (CH$5-CG$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CI$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CH1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CH$5>CI$5-CH$5, (CI$5-CH$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CH$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CH1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CH1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CH$5>CI$5-CH$5, (CI$5-CH$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CJ$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CI1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CI$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CI1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CI1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CI$5>CJ$5-CI$5, (CJ$5-CI$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CK$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CJ1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CJ$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CJ1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CJ1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CJ$5>CK$5-CJ$5, (CK$5-CJ$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CL$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CK1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CK$5>CL$5-CK$5, (CL$5-CK$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CK$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CK1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CK1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CK$5>CL$5-CK$5, (CL$5-CK$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CM$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CL1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CL$5>CM$5-CL$5, (CM$5-CL$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CL$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CL1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CL1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CL$5>CM$5-CL$5, (CM$5-CL$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CN$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CM1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CM$5>CN$5-CM$5, (CN$5-CM$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CM$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CM1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CM1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CM$5>CN$5-CM$5, (CN$5-CM$5), 1)))","v":0},{"$f":"IF(OFFSET($G1388, -$D1394, $D1395)=\"n/a\", 0, IF(OFFSET($G1391, -$D1394, $D1395)=\"SL\",\nIF(OFFSET($G1388, -$D1394, $D1395)+$E1395>CO$5, IFERROR((OFFSET($G1387, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))), 0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CN1402))*IF(OFFSET($G1388, -$D1394, $D1395)+$E1395-CN$5>CO$5-CN$5, (CO$5-CN$5), 1),\nIF(OFFSET($G1389, -$D1394, $D1395)+$E1395>CN$5, IFERROR(((OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CN1402))*OFFSET($G1390, -$D1394, $D1395)/(OFFSET($G1388, -$D1394, $D1395))),0), OFFSET($G1387, -$D1394, $D1395)-SUM($G1402:CN1402))*IF(OFFSET($G1389, -$D1394, $D1395)+$E1395-CN$5>CO$5-CN$5, (CO$5-CN$5), 1)))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1378&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1390:H1403)+H1382","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1390:R1403)+R1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1390:AN1403)+AN1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1390:BT1403)+BT1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capital base tracking summary","index":6,"n_rows":58,"n_cols":88,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking summary - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Ausnet - Capital base tracking summary - Gas DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, IF('Capital base input'!$F$23=\"Yes\",\nROUNDDOWN(LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 0),\nROUNDUP(LOOKUP(2, 1/('Capital base input'!$5:$5<>\"\"),'Capital base input'!$5:$5), 0)))","v":2023},{"$f":"INDEX(RAB_years, 1, MATCH(G$4, RAB_years, 0)+1)","v":"2023-24"},{"$f":"INDEX(RAB_years, 1, MATCH(H$4, RAB_years, 0)+1)","v":"2024-25"},{"$f":"IF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),I4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84",{"$f":"IF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),BP4+1)","v":"2084-85"},"2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04"]
[null,{"$f":"\"Capital base tracking summary table ($m, \"&G4&\")\"","v":"Capital base tracking summary table ($m, 2023)"}]
[]
[null,null,null,"Capital base (RFM)","Adjustment required",null,"Total"]
[null,"Forecast capital base depreciation",null,{"$f":"SUM(D9:D58)","v":1868.1682755261438},null,null,{"$f":"SUM(G9:G58)","v":1883.6486573813361},{"$f":"SUM(H9:H58)","v":117.14977078477807},{"$f":"SUM(I9:I58)","v":109.3367266627483},107.83294817116905,106.04324067097953,104.02799531385115,63.403446904525111,63.068380220296909,62.528394620680807,62.492074950695084,62.463628317687004,61.50462466662686,59.717924024564788,58.213713972878779,56.424842450990816,52.041158665437713,50.389585318810553,49.77660325156851,49.630676132505158,49.630676132505158,49.630676132505158,49.630676132505158,48.579000444217151,26.476585069787372,25.257227130500244,25.257227130500244,13.97321859411657,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.7616918013490768,9.6892107299054828,9.4901829384886209,9.3746678690715886,9.300786147903473,9.2622023948670567,9.2515578442760535,9.2300601720545874,9.2074901695770794,9.1807919613839601,9.7444725815912001,11.975944480271119,11.393868070685208,10.099801253965509,8.8347846859612353,7.6253595491065802,6.3473286514453298,5.0457399620255252,3.7397992613995097,2.4583714774638237,1.2515300935755918,0,{"$f":"SUM(BQ9:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH9:CH58)","v":0},{"$f":"SUM(CI9:CI58)","v":0},{"$f":"SUM(CJ9:CJ58)","v":0}]
[null,null,{"$f":"'Capital base input'!$E28","v":"Transmission Pipelines"},{"$f":"INDEX('Capital base input'!460:460, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":44.486924162499157},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":0.9990280558771566},{"$f":"$D9-$G9","v":-4.328087107138856E-2},{"$f":"SUM(H9:XFD9)","v":44.530205033570546},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.694826499350679},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.5776264439509857},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16079108507484594},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.1525860673714709},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.14018083591049724},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13714350430626343},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13830950788510635},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13850412474077928},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13876799240521251},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13881066126468591},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.10777292119399889},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.7683192925679648E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.5962273625059807E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$45:$45, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E29","v":"Distribution Pipelines"},{"$f":"INDEX('Capital base input'!461:461, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":747.86898176206057},{"$f":"IF($G10=0, 1, (1+$F10/$G10))","v":0.99996628960756595},{"$f":"$D10-$G10","v":-2.5211806764332323E-2},747.8941935688249,{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":27.090142409275476},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":26.038466720987469},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2214561447220778},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.8038640282676539},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.0554760008727291},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.518376730170746},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.9508089492135126},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.4283500457522349},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.9416022428459367},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.2192652620311253},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.4543776153200669},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7957410747830236},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.2059225482223972},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.60963584807668281},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$86:$86, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E30","v":"Service Pipes"},{"$f":"INDEX('Capital base input'!462:462, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":663.7095571890967},0.99948665991556007,-0.34088370940321511,664.05044089849991,{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":20.277942003421508},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9939334670378273},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7824066742703337},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.7943668211457213},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.7009953152946},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.9832061666277463},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.2451074056826137},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.527202036471301},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.9730213059815651},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.4389739484803514},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8257523762394641},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.2065813321905154},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.63499045532327558},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$127:$127, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E31","v":"Cathodic Protection"},{"$f":"INDEX('Capital base input'!463:463, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":9.7773918295085416},0.99425619808989063,-5.648383381879718E-2,9.8338756633273388,{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.70728027901927892},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":9.4298211777236962E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-5.1628907286114231E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":-3.1056451243037932E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4315189309363427E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.8642633817987248E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.3017726641281173E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.8051145048562912E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.6274091027427728E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.3577736960421187E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.0532889183023371E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.184404125231564E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.3075628131273572E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$168:$168, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E32","v":"Supply Regulators / Valve Stations"},{"$f":"INDEX('Capital base input'!464:464, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":55.03900460484229},0.96662590447827523,-1.9002977145476834,56.939302319389974,{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.0234696593444799},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.7380648611800931},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.51870692189296541},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.47854324975532098},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.37113180904724374},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.25561673963021053},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.18173501846209542},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.14315126542568002},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.13250671483467635},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.11100904261320928},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.8439040135702668E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.1740831942581884E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.3013568604248736E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$209:$209, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E33","v":"Meters"},{"$f":"INDEX('Capital base input'!465:465, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":117.20948587244767},0.98919837885151041,-1.2798772101439795,118.48936308259165,{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":14.745348030334494},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.9281826897123349},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":7.9897404442439521},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.230501103883503},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.7545369187576778},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.1153487289895492},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.3002436489714901},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$250:$250, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E34","v":"SCADA and remote control"},{"$f":"INDEX('Capital base input'!466:466, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":3.0726066930661324},0.89967716493761618,-0.34262580678195231,3.4152324998480847,{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.52128560515744704},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.32818798205231758},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.32818798205231758},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.32818798205231758},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.32818798205231758},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.30044912971715776},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.26090758356161642},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.22996829843458785},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.19364862844885894},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.16520199544077993},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.14464058984902886},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.11717928814739871},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.8933421587215317E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.6450144867073046E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.381588642765111E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$291:$291, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E35","v":"Other - IT"},{"$f":"INDEX('Capital base input'!467:467, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":13.58115165954761},0.53662265414863852,-11.727417694637316,25.308569354184925,{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":8.3074520880763902},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.7341193410673519},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":5.2283952435788743},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":3.4559357740483434},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":1.5826669074139661},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$332:$332, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E36","v":"Other - non IT"},{"$f":"INDEX('Capital base input'!468:468, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":1.814608262712283},1.1492780287842681,0.2356967919763322,1.5789114707359508,{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.53346816999881885},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.30401975870537068},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.30596536461457402},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.28871733395559485},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.1467408434615925},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$373:$373, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E37","v":"Buildings"},{"$f":"INDEX('Capital base input'!469:469, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":6.5802344034930291},1,0,6.5802344034930247,{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.44662289944750033},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.32751381122802181},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$414:$414, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E38","v":"Land"},{"$f":"INDEX('Capital base input'!470:470, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$455:$455, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E39","v":"Capitalised Leases 1 July 2023"},{"$f":"INDEX('Capital base input'!471:471, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":5.3364750298594528},1,0,5.3364750298594537,{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.80457145256173024},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.50904631448907134},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$496:$496, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E40","v":"Transmission pipelines - post 1998"},{"$f":"INDEX('Capital base input'!472:472, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$537:$537, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E41","v":"Distribution pipelines - post 1998"},{"$f":"INDEX('Capital base input'!473:473, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$578:$578, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E42","v":"Service pipes - post 1998"},{"$f":"INDEX('Capital base input'!474:474, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$619:$619, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E43","v":"Cathodic protection - post 1998"},{"$f":"INDEX('Capital base input'!475:475, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":5.0489663512981258},1,0,5.0489663512981195,{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0.12393375001473343},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":9.1616350708784017E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$660:$660, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E44","v":"Accelerated Depreciation - Long Life Assets"},{"$f":"INDEX('Capital base input'!476:476, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0.13432241590837712},1,0,0.13432241590837712,{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.6864483181675426E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.6864483181675426E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.6864483181675426E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.6864483181675426E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":2.6864483181675416E-2},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$701:$701, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E45","v":"Accelerated Depreciation - Future of Gas"},{"$f":"INDEX('Capital base input'!477:477, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":194.20268661466821},1,0,194.20268661466821,{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":38.840537322933642},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":38.840537322933642},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":38.840537322933642},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":38.840537322933642},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":38.840537322933649},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$742:$742, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E46","v":0},{"$f":"INDEX('Capital base input'!478:478, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$783:$783, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E47","v":0},{"$f":"INDEX('Capital base input'!479:479, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$824:$824, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E48","v":0},{"$f":"INDEX('Capital base input'!480:480, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$865:$865, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E49","v":0},{"$f":"INDEX('Capital base input'!481:481, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$906:$906, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E50","v":0},{"$f":"INDEX('Capital base input'!482:482, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$947:$947, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E51","v":0},{"$f":"INDEX('Capital base input'!483:483, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$988:$988, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E52","v":0},{"$f":"INDEX('Capital base input'!484:484, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1029:$1029, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E53","v":0},{"$f":"INDEX('Capital base input'!485:485, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1070:$1070, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E54","v":0},{"$f":"INDEX('Capital base input'!486:486, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1111:$1111, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E55","v":0},{"$f":"INDEX('Capital base input'!487:487, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E56","v":0},{"$f":"INDEX('Capital base input'!488:488, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1193:$1193, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E57","v":0},{"$f":"INDEX('Capital base input'!489:489, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1234:$1234, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E58","v":0},{"$f":"INDEX('Capital base input'!490:490, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1275:$1275, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E59","v":0},{"$f":"INDEX('Capital base input'!491:491, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1316:$1316, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E60","v":0},{"$f":"INDEX('Capital base input'!492:492, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1357:$1357, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E61","v":0},{"$f":"INDEX('Capital base input'!493:493, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1398:$1398, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E62","v":0},{"$f":"INDEX('Capital base input'!494:494, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1439:$1439, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E63","v":0},{"$f":"INDEX('Capital base input'!495:495, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1480:$1480, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E64","v":0},{"$f":"INDEX('Capital base input'!496:496, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1521:$1521, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E65","v":0},{"$f":"INDEX('Capital base input'!497:497, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1562:$1562, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E66","v":0},{"$f":"INDEX('Capital base input'!498:498, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1603:$1603, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E67","v":0},{"$f":"INDEX('Capital base input'!499:499, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1644:$1644, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E68","v":0},{"$f":"INDEX('Capital base input'!500:500, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1685:$1685, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E69","v":0},{"$f":"INDEX('Capital base input'!501:501, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1726:$1726, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E70","v":0},{"$f":"INDEX('Capital base input'!502:502, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1767:$1767, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E71","v":0},{"$f":"INDEX('Capital base input'!503:503, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1808:$1808, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E72","v":0},{"$f":"INDEX('Capital base input'!504:504, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1849:$1849, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E73","v":0},{"$f":"INDEX('Capital base input'!505:505, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1890:$1890, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E74","v":0},{"$f":"INDEX('Capital base input'!506:506, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1931:$1931, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E75","v":0},{"$f":"INDEX('Capital base input'!507:507, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1972:$1972, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E76","v":0},{"$f":"INDEX('Capital base input'!508:508, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2013:$2013, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E77","v":"Equity raising costs"},{"$f":"INDEX('Capital base input'!509:509, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0.30587867513587774},1,0,0.30587867513587785,{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":6.026132660232858E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":4.5720421242347745E-3},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$2054:$2054, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$15:$15, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":7,"n_rows":165,"n_cols":88,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Gas DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Ausnet - Tracking output - Gas DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF(COUNT('Capital base input'!$11:$11)>=COUNT('TAB input'!$11:$11), 'Capital base tracking summary'!G$4, INDEX(TAB_years, ROUNDUP(LOOKUP(2, 1/('TAB input'!$5:$5<>\"\"), 'TAB input'!$5:$5), 0)))","v":2023},{"$f":"IF(COUNT('Capital base input'!$11:$11)>=COUNT('TAB input'!$11:$11), INDEX(RAB_years, MATCH(G$4, RAB_years, 0)+1), INDEX(TAB_years, MATCH(G$4, TAB_years, 0)+1))","v":"2023-24"},{"$f":"IF(COUNT('Capital base input'!$11:$11)>=COUNT('TAB input'!$11:$11), INDEX(RAB_years, MATCH(H$4, RAB_years, 0)+1), INDEX(TAB_years, MATCH(H$4, TAB_years, 0)+1))","v":"2024-25"},{"$f":"IF(LEN(I4)>4,CONCATENATE(LEFT(I4,4)+1&\"-\"&IF(RIGHT(I4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I4, 2)=\"99\", \"00\", RIGHT(I4,2)+1)),I4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84",{"$f":"IF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),BP4+1)","v":"2084-85"},"2085-86","2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast capital base depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast capital base depreciation - Aligned ($m, 2023)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":1868.1682755261452},{"$f":"SUM(H8:H57)","v":113.08281438125755},{"$f":"SUM(I8:I57)","v":106.04677232229352},105.24100270280782,104.27003801522129,103.10162904294528,63.191330280997065,62.860230516781932,62.32334883396458,62.290672856240349,62.265080070103622,61.318275895150606,59.553332885593825,58.067899345276402,56.300106439523113,51.941651721638806,50.306512391554513,49.697051171881157,49.551962229283021,49.551962229283021,49.551962229283021,49.551962229283021,48.500321993395175,26.408167205949955,25.22950423500377,25.22950423500377,13.95128823251498,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.7419233852669063,9.6707827400537383,9.4753397083191935,9.3636798498630824,9.2922638643145419,9.2549678091375505,9.2446785107947562,9.2238983039395031,9.202081554880607,9.1762743752379823,9.7405603677224288,11.97279594401807,11.390422147033989,10.096778467340776,8.8321895823736973,7.623177721485475,6.345465607851958,5.0441922968623789,3.7386362462978191,2.457627803224586,1.2511515394247292,0,{"$f":"SUM(BQ8:BQ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CJ8:CJ57)","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D28","v":"Asset Class 1"},{"$f":"'Capital base input'!$E28","v":"Transmission Pipelines"},{"$f":"IF(AND('Capital base input'!$F405=\"No\", $G8=0), \"TRUE\", ROUND('Capital base tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":44.486924162499051},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=H$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!H9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=I$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!I9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=J$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!J9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=K$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!K9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=L$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!L9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=M$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!M9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=N$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!N9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=O$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!O9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=P$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!P9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Q9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=R$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!R9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=S$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!S9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=T$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!T9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.6922072785725524},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=U$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!U9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":2.575121135077902},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=V$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!V9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=W$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!W9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=X$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!X9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Y9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Z9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AP9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AQ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AR9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AS9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AT9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AU9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AV9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AW9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AX9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AY9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AZ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.16063480512470182},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.15243776224006142},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.14004458797089875},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.13701020848326681},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.13817507877178406},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.13836950647074792},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.13863311767055547},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.1386757450582817},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0.10766817193664271},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":3.7646566967785559E-2},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":1.5946759187022712E-3},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BP9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BQ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BR9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BS9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BT9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BU9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BV9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BW9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BX9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BY9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BZ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D29","v":"Asset Class 2"},{"$f":"'Capital base input'!$E29","v":"Distribution Pipelines"},{"$f":"IF(AND('Capital base input'!$F406=\"No\", $G9=0), \"TRUE\", ROUND('Capital base tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},747.86898176205978,{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=H$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!H10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=I$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!I10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=J$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!J10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=K$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!K10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=L$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!L10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=M$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!M10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=N$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!N10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=O$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!O10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=P$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!P10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Q10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=R$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!R10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=S$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!S10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=T$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!T10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=U$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!U10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=V$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!V10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=W$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!W10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=X$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!X10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Y10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Z10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":27.089229189943765},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":26.037588954055924},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AP10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AQ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AR10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AS10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AT10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AU10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AV10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AW10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AX10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AY10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AZ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.221313837778796},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.8037020881260615},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":6.0552718684003644},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":5.5181907035255726},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.9506420555009685},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":4.4282007643343571},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.9414693698875114},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":3.2191567393357929},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":2.4542948772874733},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":1.7956805396466826},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":1.2058818961000515},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0.60961529701300232},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BP10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BQ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BR10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BS10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BT10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BU10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BV10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BW10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BX10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BY10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BZ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D30","v":"Asset Class 3"},{"$f":"'Capital base input'!$E30","v":"Service Pipes"},{"$f":"IF(AND('Capital base input'!$F407=\"No\", $G10=0), \"TRUE\", ROUND('Capital base tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},663.70955718909772,{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=H$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!H11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=I$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!I11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=J$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!J11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=K$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!K11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=L$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!L11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=M$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!M11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=N$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!N11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=O$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!O11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=P$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!P11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Q11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=R$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!R11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=S$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!S11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=T$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!T11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=U$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!U11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=V$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!V11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=W$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!W11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=X$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!X11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Y11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Z11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":20.267532522961204},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":8.9893165204724106},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AK11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AL11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AM11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AN11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AO11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AP11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AQ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AR11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AS11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AT11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AU11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AV11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AW11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AX11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AY11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AZ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.7799516732243381},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":5.7913923403924787},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":5.6980687658780553},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.980648087153388},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":4.2429282218885236},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":3.5253913822800622},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BK11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":2.9714951349733107},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BL11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":2.4377219253876916},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BM11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":1.824815144360479},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BN11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":1.2059619456275652},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BO11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0.6346644892693214},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BP11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BQ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BR11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BS11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BT11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BU11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BV11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BW11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BX11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BY11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BZ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D31","v":"Asset Class 4"},{"$f":"'Capital base input'!$E31","v":"Cathodic Protection"},{"$f":"IF(AND('Capital base input'!$F408=\"No\", $G11=0), \"TRUE\", ROUND('Capital base tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},9.7773918295085398,{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=H$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!H12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=I$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!I12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=J$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!J12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=K$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!K12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=L$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!L12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=M$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!M12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=N$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!N12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=O$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!O12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=P$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!P12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Q12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=R$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!R12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=S$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!S12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=T$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!T12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=U$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!U12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=V$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!V12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=W$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!W12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0.70321780120166533},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=X$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!X12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":9.375658152831097E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Y12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Z12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AK12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AL12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AM12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AN12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AO12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AP12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AQ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AR12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AS12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AT12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AU12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AV12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AW12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AX12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AY12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AZ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-5.1332361069827387E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":-3.0878069139066953E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":3.4118089659462537E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":2.847811620315293E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":2.2885517379032605E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":1.7947462847153314E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BK12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":1.6180615872299093E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BL12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":1.3499749128932956E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BM12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":1.0472390354014951E-2},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BN12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":8.1373945291839528E-3},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BO12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":5.2770772237032909E-3},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BP12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BQ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BR12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BS12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BT12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BU12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BV12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BW12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BX12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BY12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BZ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D32","v":"Asset Class 5"},{"$f":"'Capital base input'!$E32","v":"Supply Regulators / Valve Stations"},{"$f":"IF(AND('Capital base input'!$F409=\"No\", $G12=0), \"TRUE\", ROUND('Capital base tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},55.039004604842376,{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=H$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!H13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=I$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!I13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=J$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!J13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=K$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!K13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=L$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!L13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=M$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!M13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=N$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!N13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=O$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!O13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=P$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!P13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Q13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=R$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!R13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=S$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!S13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=T$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!T13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=U$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!U13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=V$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!V13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=W$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!W13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=X$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!X13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Y13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Z13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.9559381896482053},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":1.6800585184801153},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AK13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AL13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AM13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AN13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AO13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AP13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AQ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AR13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AS13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AT13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AU13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.50139554753392979},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AV13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.46257230162671031},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AW13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.3587456206009505},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AX13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.24708576214484004},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AY13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.17566977659629904},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AZ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.13837372141930759},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.12808442307651391},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0.10730421622126081},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":8.5487467162364078E-2},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":5.9680287519739403E-2},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":4.1578029656920278E-2},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BK13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BL13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BM13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BN13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BO13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BP13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BQ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BR13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BS13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BT13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BU13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BV13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BW13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BX13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BY13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BZ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D33","v":"Asset Class 6"},{"$f":"'Capital base input'!$E33","v":"Meters"},{"$f":"IF(AND('Capital base input'!$F410=\"No\", $G13=0), \"TRUE\", ROUND('Capital base tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},117.20948587244767,{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=H$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!H14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":14.586074367208193},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=I$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!I14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=J$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!J14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=K$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!K14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=L$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!L14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=M$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!M14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=N$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!N14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=O$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!O14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=P$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!P14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Q14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":8.8317438427535588},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=R$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!R14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":7.9034382948904645},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=S$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!S14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":6.1632015913941069},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=T$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!T14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":4.7031802122247504},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=U$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!U14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":3.0816979122735755},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=V$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!V14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":1.2861989096745705},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=W$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!W14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=X$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!X14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Y14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Z14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AK14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AL14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AM14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AN14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AO14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AP14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AQ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AR14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AS14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AT14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AU14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AV14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AW14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AX14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AY14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AZ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BK14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BL14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BM14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BN14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BO14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BP14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BQ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BR14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BS14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BT14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BU14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BV14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BW14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BX14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BY14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BZ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!195:195, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D34","v":"Asset Class 7"},{"$f":"'Capital base input'!$E34","v":"SCADA and remote control"},{"$f":"IF(AND('Capital base input'!$F411=\"No\", $G14=0), \"TRUE\", ROUND('Capital base tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},3.0726066930661324,{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=H$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!H15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.46898875537084156},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=I$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!I15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.29526323325942633},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=J$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!J15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.29526323325942633},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=K$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!K15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.29526323325942633},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=L$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!L15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.29526323325942633},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=M$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!M15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.27030722123190659},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=N$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!N15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.23473259508943925},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=O$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!O15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.20689722676115763},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=P$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!P15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.17422124903692721},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Q15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.14862846290019788},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=R$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!R15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.13012983581027884},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=S$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!S15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0.10542352974985968},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=T$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!T15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":8.0011368601787675E-2},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=U$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!U15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":5.0786906294326001E-2},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=V$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!V15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":2.1426609181705403E-2},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=W$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!W15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=X$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!X15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Y15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Z15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AK15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AL15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AM15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AN15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AO15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AP15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AQ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AR15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AS15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AT15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AU15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AV15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AW15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AX15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AY15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AZ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BK15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BL15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BM15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BN15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BO15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BP15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BQ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BR15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BS15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BT15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BU15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BV15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BW15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BX15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BY15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BZ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D35","v":"Asset Class 8"},{"$f":"'Capital base input'!$E35","v":"Other - IT"},{"$f":"IF(AND('Capital base input'!$F412=\"No\", $G15=0), \"TRUE\", ROUND('Capital base tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},13.58115165954761,{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=H$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!H16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":4.4579669887162021},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=I$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!I16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":3.6136809941572432},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=J$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!J16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":2.8056753325474131},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=K$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!K16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":1.8545334276370515},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=L$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!L16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0.84929491648970001},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=M$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!M16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=N$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!N16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=O$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!O16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=P$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!P16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Q16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=R$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!R16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=S$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!S16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=T$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!T16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=U$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!U16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=V$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!V16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=W$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!W16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=X$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!X16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Y16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Z16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AK16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AL16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AM16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AN16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AO16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AP16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AQ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AR16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AS16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AT16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AU16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AV16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AW16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AX16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AY16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AZ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BK16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BL16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BM16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BN16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BO16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BP16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BQ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BR16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BS16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BT16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BU16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BV16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BW16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BX16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BY16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BZ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D36","v":"Asset Class 9"},{"$f":"'Capital base input'!$E36","v":"Other - non IT"},{"$f":"IF(AND('Capital base input'!$F413=\"No\", $G16=0), \"TRUE\", ROUND('Capital base tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},1.8146082627122833,{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=H$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!H17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0.61310324683539341},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=I$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!I17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0.34940322899637727},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=J$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!J17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0.35163927112049748},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=K$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!K17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0.33181648844433526},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=L$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!L17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0.16864602731567988},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=M$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!M17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=N$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!N17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=O$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!O17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=P$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!P17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Q17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=R$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!R17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=S$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!S17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=T$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!T17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=U$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!U17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=V$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!V17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=W$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!W17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=X$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!X17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Y17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Z17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AK17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AL17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AM17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AN17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AO17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AP17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AQ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AR17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AS17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AT17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AU17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AV17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AW17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AX17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AY17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AZ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BK17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BL17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BM17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BN17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BO17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BP17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BQ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BR17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BS17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BT17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BU17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BV17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BW17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BX17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BY17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BZ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!198:198, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D37","v":"Asset Class 10"},{"$f":"'Capital base input'!$E37","v":"Buildings"},{"$f":"IF(AND('Capital base input'!$F414=\"No\", $G17=0), \"TRUE\", ROUND('Capital base tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},6.5802344034930247,{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=H$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!H18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=I$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!I18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=J$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!J18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=K$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!K18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=L$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!L18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=M$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!M18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=N$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!N18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=O$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!O18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=P$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!P18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Q18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=R$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!R18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=S$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!S18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=T$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!T18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=U$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!U18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.44662289944750033},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=V$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!V18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0.32751381122802181},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=W$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!W18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=X$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!X18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Y18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Z18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AK18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AL18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AM18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AN18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AO18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AP18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AQ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AR18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AS18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AT18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AU18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AV18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AW18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AX18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AY18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AZ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BK18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BL18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BM18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BN18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BO18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BP18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BQ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BR18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BS18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BT18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BU18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BV18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BW18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BX18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BY18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BZ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D38","v":"Asset Class 11"},{"$f":"'Capital base input'!$E38","v":"Land"},{"$f":"IF(AND('Capital base input'!$F415=\"No\", $G18=0), \"TRUE\", ROUND('Capital base tracking summary'!$D19, 6)=ROUND($G18, 6))","v":"TRUE"},0,{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=H$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!H19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=I$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!I19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=J$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!J19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=K$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!K19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=L$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!L19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=M$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!M19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=N$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!N19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=O$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!O19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=P$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!P19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Q19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=R$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!R19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=S$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!S19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=T$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!T19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=U$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!U19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=V$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!V19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=W$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!W19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=X$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!X19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Y19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Z19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AK19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AL19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AM19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AN19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AO19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AP19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AQ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AR19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AS19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AT19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AU19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AV19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AW19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AX19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AY19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AZ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BK19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BL19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BM19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BN19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BO19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BP19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BQ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BR19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BS19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BT19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BU19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BV19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BW19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BX19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BY19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BZ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D39","v":"Asset Class 12"},{"$f":"'Capital base input'!$E39","v":"Capitalised Leases 1 July 2023"},{"$f":"IF(AND('Capital base input'!$F416=\"No\", $G19=0), \"TRUE\", ROUND('Capital base tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},5.3364750298594537,{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=H$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!H20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=I$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!I20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=J$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!J20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=K$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!K20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=L$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!L20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=M$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!M20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.80457145256173024},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=N$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!N20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0.50904631448907134},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=O$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!O20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=P$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!P20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Q20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=R$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!R20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=S$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!S20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=T$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!T20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=U$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!U20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=V$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!V20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=W$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!W20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=X$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!X20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Y20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Z20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AK20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AL20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AM20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AN20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AO20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AP20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AQ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AR20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AS20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AT20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AU20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AV20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AW20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AX20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AY20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AZ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BK20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BL20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BM20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BN20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BO20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BP20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BQ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BR20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BS20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BT20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BU20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BV20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BW20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BX20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BY20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BZ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D40","v":"Asset Class 13"},{"$f":"'Capital base input'!$E40","v":"Transmission pipelines - post 1998"},{"$f":"IF(AND('Capital base input'!$F417=\"No\", $G20=0), \"TRUE\", ROUND('Capital base tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=H$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!H21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=I$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!I21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=J$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!J21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=K$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!K21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=L$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!L21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=M$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!M21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=N$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!N21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=O$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!O21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=P$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!P21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Q21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=R$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!R21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=S$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!S21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=T$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!T21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=U$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!U21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=V$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!V21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=W$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!W21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=X$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!X21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Y21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Z21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AK21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AL21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AM21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AN21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AO21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AP21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AQ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AR21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AS21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AT21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AU21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AV21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AW21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AX21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AY21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AZ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BK21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BL21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BM21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BN21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BO21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BP21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BQ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BR21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BS21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BT21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BU21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BV21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BW21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BX21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BY21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BZ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D41","v":"Asset Class 14"},{"$f":"'Capital base input'!$E41","v":"Distribution pipelines - post 1998"},{"$f":"IF(AND('Capital base input'!$F418=\"No\", $G21=0), \"TRUE\", ROUND('Capital base tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=H$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!H22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=I$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!I22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=J$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!J22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=K$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!K22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=L$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!L22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=M$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!M22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=N$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!N22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=O$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!O22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=P$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!P22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Q22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=R$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!R22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=S$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!S22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=T$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!T22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=U$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!U22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=V$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!V22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=W$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!W22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=X$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!X22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Y22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Z22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AK22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AL22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AM22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AN22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AO22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AP22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AQ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AR22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AS22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AT22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AU22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AV22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AW22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AX22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AY22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AZ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BK22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BL22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BM22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BN22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BO22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BP22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BQ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BR22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BS22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BT22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BU22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BV22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BW22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BX22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BY22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BZ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!203:203, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D42","v":"Asset Class 15"},{"$f":"'Capital base input'!$E42","v":"Service pipes - post 1998"},{"$f":"IF(AND('Capital base input'!$F419=\"No\", $G22=0), \"TRUE\", ROUND('Capital base tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=H$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!H23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=I$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!I23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=J$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!J23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=K$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!K23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=L$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!L23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=M$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!M23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=N$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!N23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=O$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!O23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=P$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!P23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Q23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=R$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!R23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=S$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!S23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=T$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!T23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=U$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!U23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=V$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!V23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=W$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!W23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=X$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!X23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Y23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Z23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AK23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AL23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AM23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AN23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AO23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AP23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AQ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AR23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AS23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AT23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AU23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AV23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AW23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AX23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AY23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AZ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BK23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BL23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BM23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BN23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BO23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BP23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BQ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BR23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BS23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BT23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BU23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BV23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BW23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BX23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BY23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BZ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D43","v":"Asset Class 16"},{"$f":"'Capital base input'!$E43","v":"Cathodic protection - post 1998"},{"$f":"IF(AND('Capital base input'!$F420=\"No\", $G23=0), \"TRUE\", ROUND('Capital base tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},5.0489663512981195,{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=H$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!H24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=I$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!I24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=J$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!J24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=K$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!K24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=L$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!L24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=M$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!M24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=N$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!N24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=O$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!O24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=P$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!P24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Q24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=R$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!R24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=S$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!S24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=T$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!T24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=U$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!U24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=V$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!V24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=W$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!W24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=X$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!X24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Y24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Z24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AK24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AL24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AM24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AN24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AO24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AP24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AQ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AR24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AS24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AT24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AU24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0.12393375001473343},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AV24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":9.1616350708784017E-2},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AW24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AX24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AY24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AZ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BK24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BL24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BM24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BN24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BO24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BP24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BQ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BR24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BS24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BT24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BU24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BV24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BW24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BX24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BY24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BZ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D44","v":"Asset Class 17"},{"$f":"'Capital base input'!$E44","v":"Accelerated Depreciation - Long Life Assets"},{"$f":"IF(AND('Capital base input'!$F421=\"No\", $G24=0), \"TRUE\", ROUND('Capital base tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},0.13432241590837712,{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=H$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!H25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":2.6864483181675426E-2},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=I$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!I25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":2.6864483181675426E-2},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=J$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!J25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":2.6864483181675426E-2},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=K$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!K25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":2.6864483181675426E-2},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=L$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!L25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":2.6864483181675416E-2},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=M$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!M25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=N$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!N25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=O$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!O25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=P$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!P25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Q25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=R$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!R25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=S$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!S25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=T$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!T25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=U$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!U25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=V$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!V25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=W$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!W25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=X$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!X25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Y25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Z25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AK25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AL25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AM25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AN25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AO25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AP25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AQ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AR25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AS25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AT25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AU25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AV25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AW25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AX25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AY25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AZ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BK25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BL25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BM25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BN25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BO25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BP25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BQ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BR25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BS25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BT25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BU25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BV25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BW25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BX25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BY25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BZ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!206:206, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D45","v":"Asset Class 18"},{"$f":"'Capital base input'!$E45","v":"Accelerated Depreciation - Future of Gas"},{"$f":"IF(AND('Capital base input'!$F422=\"No\", $G25=0), \"TRUE\", ROUND('Capital base tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},194.20268661466821,{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=H$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!H26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":38.840537322933642},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=I$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!I26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":38.840537322933642},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=J$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!J26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":38.840537322933642},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=K$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!K26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":38.840537322933642},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=L$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!L26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":38.840537322933649},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=M$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!M26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=N$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!N26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=O$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!O26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=P$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!P26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Q26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=R$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!R26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=S$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!S26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=T$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!T26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=U$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!U26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=V$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!V26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=W$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!W26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=X$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!X26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Y26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Z26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AK26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AL26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AM26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AN26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AO26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AP26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AQ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AR26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AS26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AT26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AU26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AV26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AW26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AX26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AY26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AZ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BK26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BL26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BM26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BN26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BO26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BP26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BQ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BR26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BS26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BT26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BU26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BV26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BW26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BX26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BY26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BZ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D46","v":"Asset Class 19"},{"$f":"'Capital base input'!$E46","v":0},{"$f":"IF(AND('Capital base input'!$F423=\"No\", $G26=0), \"TRUE\", ROUND('Capital base tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=H$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!H27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=I$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!I27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=J$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!J27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=K$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!K27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=L$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!L27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=M$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!M27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=N$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!N27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=O$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!O27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=P$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!P27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Q27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=R$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!R27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=S$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!S27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=T$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!T27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=U$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!U27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=V$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!V27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=W$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!W27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=X$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!X27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Y27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Z27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AK27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AL27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AM27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AN27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AO27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AP27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AQ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AR27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AS27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AT27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AU27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AV27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AW27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AX27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AY27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AZ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BK27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BL27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BM27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BN27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BO27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BP27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BQ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BR27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BS27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BT27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BU27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BV27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BW27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BX27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BY27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BZ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D47","v":"Asset Class 20"},{"$f":"'Capital base input'!$E47","v":0},{"$f":"IF(AND('Capital base input'!$F424=\"No\", $G27=0), \"TRUE\", ROUND('Capital base tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=H$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!H28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=I$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!I28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=J$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!J28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=K$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!K28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=L$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!L28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=M$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!M28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=N$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!N28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=O$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!O28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=P$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!P28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Q28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=R$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!R28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=S$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!S28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=T$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!T28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=U$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!U28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=V$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!V28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=W$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!W28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=X$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!X28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Y28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Z28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AK28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AL28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AM28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AN28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AO28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AP28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AQ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AR28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AS28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AT28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AU28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AV28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AW28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AX28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AY28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AZ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BK28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BL28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BM28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BN28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BO28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BP28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BQ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BR28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BS28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BT28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BU28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BV28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BW28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BX28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BY28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BZ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!209:209, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D48","v":"Asset Class 21"},{"$f":"'Capital base input'!$E48","v":0},{"$f":"IF(AND('Capital base input'!$F425=\"No\", $G28=0), \"TRUE\", ROUND('Capital base tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=H$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!H29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=I$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!I29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=J$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!J29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=K$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!K29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=L$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!L29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=M$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!M29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=N$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!N29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=O$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!O29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=P$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!P29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Q29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=R$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!R29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=S$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!S29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=T$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!T29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=U$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!U29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=V$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!V29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=W$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!W29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=X$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!X29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Y29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Z29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AK29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AL29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AM29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AN29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AO29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AP29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AQ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AR29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AS29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AT29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AU29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AV29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AW29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AX29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AY29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AZ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BK29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BL29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BM29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BN29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BO29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BP29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BQ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BR29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BS29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BT29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BU29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BV29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BW29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BX29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BY29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BZ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D49","v":"Asset Class 22"},{"$f":"'Capital base input'!$E49","v":0},{"$f":"IF(AND('Capital base input'!$F426=\"No\", $G29=0), \"TRUE\", ROUND('Capital base tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=H$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!H30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=I$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!I30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=J$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!J30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=K$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!K30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=L$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!L30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=M$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!M30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=N$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!N30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=O$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!O30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=P$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!P30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Q30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=R$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!R30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=S$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!S30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=T$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!T30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=U$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!U30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=V$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!V30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=W$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!W30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=X$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!X30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Y30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Z30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AK30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AL30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AM30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AN30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AO30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AP30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AQ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AR30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AS30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AT30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AU30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AV30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AW30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AX30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AY30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AZ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BK30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BL30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BM30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BN30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BO30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BP30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BQ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BR30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BS30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BT30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BU30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BV30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BW30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BX30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BY30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BZ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D50","v":"Asset Class 23"},{"$f":"'Capital base input'!$E50","v":0},{"$f":"IF(AND('Capital base input'!$F427=\"No\", $G30=0), \"TRUE\", ROUND('Capital base tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=H$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!H31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=I$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!I31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=J$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!J31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=K$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!K31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=L$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!L31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=M$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!M31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=N$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!N31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=O$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!O31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=P$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!P31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Q31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=R$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!R31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=S$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!S31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=T$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!T31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=U$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!U31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=V$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!V31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=W$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!W31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=X$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!X31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Y31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Z31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AK31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AL31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AM31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AN31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AO31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AP31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AQ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AR31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AS31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AT31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AU31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AV31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AW31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AX31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AY31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AZ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BK31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BL31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BM31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BN31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BO31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BP31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BQ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BR31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BS31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BT31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BU31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BV31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BW31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BX31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BY31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BZ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!212:212, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D51","v":"Asset Class 24"},{"$f":"'Capital base input'!$E51","v":0},{"$f":"IF(AND('Capital base input'!$F428=\"No\", $G31=0), \"TRUE\", ROUND('Capital base tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=H$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!H32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=I$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!I32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=J$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!J32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=K$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!K32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=L$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!L32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=M$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!M32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=N$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!N32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=O$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!O32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=P$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!P32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Q32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=R$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!R32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=S$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!S32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=T$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!T32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=U$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!U32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=V$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!V32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=W$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!W32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=X$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!X32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Y32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Z32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AK32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AL32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AM32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AN32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AO32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AP32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AQ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AR32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AS32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AT32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AU32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AV32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AW32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AX32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AY32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AZ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BK32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BL32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BM32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BN32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BO32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BP32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BQ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BR32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BS32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BT32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BU32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BV32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BW32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BX32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BY32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BZ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D52","v":"Asset Class 25"},{"$f":"'Capital base input'!$E52","v":0},{"$f":"IF(AND('Capital base input'!$F429=\"No\", $G32=0), \"TRUE\", ROUND('Capital base tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=H$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!H33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=I$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!I33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=J$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!J33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=K$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!K33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=L$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!L33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=M$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!M33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=N$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!N33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=O$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!O33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=P$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!P33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Q33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=R$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!R33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=S$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!S33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=T$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!T33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=U$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!U33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=V$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!V33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=W$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!W33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=X$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!X33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Y33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Z33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AK33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AL33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AM33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AN33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AO33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AP33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AQ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AR33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AS33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AT33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AU33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AV33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AW33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AX33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AY33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AZ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BK33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BL33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BM33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BN33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BO33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BP33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BQ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BR33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BS33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BT33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BU33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BV33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BW33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BX33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BY33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BZ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D53","v":"Asset Class 26"},{"$f":"'Capital base input'!$E53","v":0},{"$f":"IF(AND('Capital base input'!$F430=\"No\", $G33=0), \"TRUE\", ROUND('Capital base tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=H$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!H34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=I$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!I34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=J$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!J34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=K$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!K34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=L$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!L34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=M$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!M34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=N$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!N34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=O$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!O34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=P$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!P34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Q34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=R$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!R34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=S$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!S34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=T$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!T34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=U$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!U34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=V$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!V34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=W$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!W34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=X$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!X34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Y34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Z34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AK34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AL34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AM34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AN34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AO34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AP34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AQ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AR34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AS34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AT34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AU34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AV34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AW34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AX34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AY34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AZ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BK34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BL34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BM34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BN34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BO34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BP34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BQ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BR34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BS34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BT34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BU34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BV34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BW34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BX34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BY34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BZ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!215:215, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D54","v":"Asset Class 27"},{"$f":"'Capital base input'!$E54","v":0},{"$f":"IF(AND('Capital base input'!$F431=\"No\", $G34=0), \"TRUE\", ROUND('Capital base tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=H$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!H35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=I$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!I35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=J$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!J35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=K$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!K35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=L$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!L35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=M$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!M35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=N$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!N35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=O$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!O35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=P$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!P35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Q35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=R$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!R35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=S$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!S35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=T$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!T35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=U$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!U35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=V$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!V35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=W$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!W35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=X$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!X35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Y35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Z35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AK35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AL35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AM35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AN35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AO35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AP35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AQ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AR35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AS35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AT35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AU35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AV35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AW35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AX35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AY35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AZ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BK35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BL35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BM35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BN35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BO35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BP35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BQ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BR35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BS35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BT35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BU35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BV35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BW35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BX35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BY35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BZ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D55","v":"Asset Class 28"},{"$f":"'Capital base input'!$E55","v":0},{"$f":"IF(AND('Capital base input'!$F432=\"No\", $G35=0), \"TRUE\", ROUND('Capital base tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=H$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!H36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=I$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!I36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=J$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!J36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=K$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!K36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=L$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!L36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=M$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!M36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=N$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!N36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=O$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!O36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=P$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!P36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Q36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=R$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!R36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=S$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!S36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=T$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!T36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=U$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!U36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=V$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!V36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=W$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!W36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=X$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!X36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Y36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Z36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AK36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AL36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AM36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AN36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AO36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AP36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AQ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AR36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AS36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AT36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AU36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AV36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AW36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AX36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AY36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AZ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BK36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BL36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BM36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BN36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BO36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BP36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BQ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BR36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BS36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BT36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BU36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BV36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BW36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BX36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BY36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BZ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D56","v":"Asset Class 29"},{"$f":"'Capital base input'!$E56","v":0},{"$f":"IF(AND('Capital base input'!$F433=\"No\", $G36=0), \"TRUE\", ROUND('Capital base tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=H$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!H37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=I$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!I37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=J$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!J37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=K$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!K37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=L$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!L37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=M$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!M37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=N$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!N37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=O$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!O37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=P$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!P37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Q37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=R$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!R37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=S$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!S37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=T$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!T37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=U$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!U37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=V$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!V37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=W$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!W37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=X$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!X37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Y37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Z37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AK37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AL37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AM37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AN37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AO37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AP37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AQ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AR37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AS37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AT37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AU37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AV37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AW37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AX37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AY37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AZ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BK37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BL37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BM37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BN37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BO37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BP37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BQ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BR37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BS37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BT37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BU37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BV37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BW37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BX37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BY37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BZ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D57","v":"Asset Class 30"},{"$f":"'Capital base input'!$E57","v":0},{"$f":"IF(AND('Capital base input'!$F434=\"No\", $G37=0), \"TRUE\", ROUND('Capital base tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=H$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!H38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=I$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!I38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=J$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!J38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=K$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!K38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=L$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!L38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=M$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!M38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=N$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!N38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=O$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!O38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=P$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!P38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Q38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=R$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!R38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=S$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!S38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=T$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!T38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=U$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!U38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=V$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!V38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=W$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!W38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=X$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!X38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Y38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Z38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AK38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AL38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AM38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AN38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AO38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AP38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AQ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AR38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AS38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AT38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AU38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AV38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AW38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AX38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AY38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AZ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BK38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BL38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BM38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BN38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BO38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BP38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BQ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BR38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BS38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BT38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BU38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BV38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BW38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BX38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BY38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BZ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D58","v":"Asset Class 31"},{"$f":"'Capital base input'!$E58","v":0},{"$f":"IF(AND('Capital base input'!$F435=\"No\", $G38=0), \"TRUE\", ROUND('Capital base tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=H$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!H39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=I$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!I39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=J$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!J39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=K$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!K39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=L$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!L39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=M$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!M39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=N$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!N39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=O$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!O39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=P$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!P39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Q39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=R$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!R39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=S$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!S39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=T$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!T39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=U$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!U39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=V$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!V39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=W$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!W39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=X$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!X39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Y39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Z39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AK39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AL39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AM39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AN39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AO39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AP39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AQ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AR39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AS39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AT39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AU39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AV39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AW39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AX39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AY39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AZ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BK39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BL39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BM39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BN39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BO39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BP39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BQ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BR39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BS39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BT39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BU39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BV39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BW39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BX39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BY39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BZ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!220:220, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D59","v":"Asset Class 32"},{"$f":"'Capital base input'!$E59","v":0},{"$f":"IF(AND('Capital base input'!$F436=\"No\", $G39=0), \"TRUE\", ROUND('Capital base tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=H$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!H40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=I$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!I40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=J$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!J40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=K$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!K40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=L$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!L40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=M$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!M40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=N$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!N40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=O$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!O40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=P$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!P40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Q40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=R$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!R40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=S$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!S40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=T$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!T40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=U$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!U40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=V$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!V40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=W$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!W40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=X$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!X40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Y40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Z40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AK40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AL40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AM40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AN40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AO40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AP40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AQ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AR40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AS40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AT40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AU40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AV40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AW40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AX40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AY40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AZ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BK40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BL40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BM40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BN40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BO40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BP40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BQ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BR40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BS40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BT40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BU40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BV40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BW40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BX40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BY40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BZ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D60","v":"Asset Class 33"},{"$f":"'Capital base input'!$E60","v":0},{"$f":"IF(AND('Capital base input'!$F437=\"No\", $G40=0), \"TRUE\", ROUND('Capital base tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=H$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!H41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=I$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!I41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=J$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!J41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=K$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!K41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=L$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!L41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=M$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!M41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=N$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!N41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=O$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!O41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=P$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!P41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Q41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=R$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!R41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=S$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!S41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=T$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!T41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=U$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!U41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=V$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!V41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=W$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!W41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=X$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!X41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Y41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Z41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AK41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AL41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AM41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AN41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AO41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AP41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AQ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AR41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AS41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AT41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AU41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AV41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AW41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AX41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AY41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AZ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BK41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BL41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BM41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BN41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BO41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BP41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BQ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BR41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BS41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BT41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BU41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BV41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BW41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BX41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BY41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BZ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D61","v":"Asset Class 34"},{"$f":"'Capital base input'!$E61","v":0},{"$f":"IF(AND('Capital base input'!$F438=\"No\", $G41=0), \"TRUE\", ROUND('Capital base tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=H$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!H42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=I$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!I42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=J$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!J42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=K$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!K42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=L$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!L42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=M$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!M42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=N$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!N42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=O$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!O42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=P$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!P42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Q42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=R$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!R42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=S$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!S42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=T$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!T42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=U$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!U42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=V$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!V42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=W$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!W42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=X$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!X42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Y42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Z42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AK42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AL42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AM42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AN42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AO42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AP42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AQ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AR42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AS42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AT42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AU42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AV42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AW42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AX42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AY42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AZ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BK42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BL42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BM42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BN42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BO42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BP42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BQ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BR42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BS42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BT42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BU42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BV42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BW42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BX42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BY42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BZ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!223:223, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D62","v":"Asset Class 35"},{"$f":"'Capital base input'!$E62","v":0},{"$f":"IF(AND('Capital base input'!$F439=\"No\", $G42=0), \"TRUE\", ROUND('Capital base tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=H$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!H43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=I$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!I43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=J$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!J43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=K$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!K43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=L$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!L43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=M$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!M43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=N$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!N43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=O$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!O43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=P$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!P43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Q43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=R$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!R43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=S$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!S43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=T$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!T43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=U$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!U43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=V$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!V43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=W$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!W43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=X$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!X43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Y43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Z43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AK43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AL43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AM43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AN43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AO43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AP43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AQ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AR43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AS43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AT43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AU43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AV43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AW43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AX43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AY43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AZ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BK43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BL43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BM43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BN43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BO43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BP43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BQ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BR43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BS43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BT43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BU43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BV43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BW43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BX43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BY43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BZ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D63","v":"Asset Class 36"},{"$f":"'Capital base input'!$E63","v":0},{"$f":"IF(AND('Capital base input'!$F440=\"No\", $G43=0), \"TRUE\", ROUND('Capital base tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=H$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!H44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=I$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!I44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=J$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!J44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=K$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!K44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=L$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!L44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=M$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!M44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=N$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!N44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=O$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!O44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=P$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!P44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Q44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=R$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!R44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=S$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!S44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=T$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!T44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=U$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!U44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=V$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!V44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=W$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!W44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=X$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!X44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Y44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Z44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AK44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AL44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AM44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AN44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AO44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AP44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AQ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AR44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AS44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AT44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AU44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AV44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AW44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AX44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AY44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AZ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BK44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BL44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BM44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BN44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BO44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BP44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BQ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BR44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BS44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BT44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BU44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BV44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BW44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BX44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BY44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BZ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D64","v":"Asset Class 37"},{"$f":"'Capital base input'!$E64","v":0},{"$f":"IF(AND('Capital base input'!$F441=\"No\", $G44=0), \"TRUE\", ROUND('Capital base tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=H$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!H45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=I$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!I45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=J$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!J45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=K$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!K45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=L$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!L45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=M$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!M45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=N$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!N45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=O$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!O45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=P$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!P45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Q45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=R$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!R45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=S$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!S45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=T$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!T45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=U$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!U45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=V$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!V45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=W$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!W45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=X$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!X45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Y45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Z45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AK45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AL45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AM45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AN45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AO45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AP45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AQ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AR45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AS45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AT45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AU45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AV45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AW45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AX45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AY45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AZ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BK45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BL45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BM45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BN45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BO45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BP45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BQ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BR45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BS45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BT45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BU45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BV45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BW45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BX45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BY45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BZ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!226:226, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D65","v":"Asset Class 38"},{"$f":"'Capital base input'!$E65","v":0},{"$f":"IF(AND('Capital base input'!$F442=\"No\", $G45=0), \"TRUE\", ROUND('Capital base tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=H$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!H46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=I$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!I46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=J$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!J46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=K$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!K46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=L$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!L46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=M$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!M46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=N$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!N46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=O$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!O46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=P$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!P46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Q46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=R$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!R46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=S$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!S46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=T$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!T46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=U$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!U46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=V$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!V46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=W$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!W46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=X$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!X46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Y46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Z46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AK46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AL46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AM46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AN46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AO46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AP46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AQ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AR46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AS46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AT46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AU46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AV46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AW46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AX46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AY46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AZ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BK46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BL46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BM46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BN46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BO46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BP46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BQ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BR46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BS46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BT46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BU46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BV46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BW46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BX46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BY46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BZ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D66","v":"Asset Class 39"},{"$f":"'Capital base input'!$E66","v":0},{"$f":"IF(AND('Capital base input'!$F443=\"No\", $G46=0), \"TRUE\", ROUND('Capital base tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=H$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!H47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=I$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!I47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=J$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!J47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=K$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!K47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=L$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!L47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=M$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!M47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=N$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!N47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=O$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!O47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=P$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!P47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Q47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=R$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!R47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=S$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!S47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=T$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!T47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=U$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!U47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=V$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!V47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=W$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!W47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=X$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!X47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Y47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Z47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AK47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AL47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AM47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AN47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AO47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AP47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AQ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AR47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AS47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AT47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AU47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AV47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AW47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AX47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AY47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AZ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BK47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BL47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BM47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BN47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BO47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BP47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BQ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BR47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BS47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BT47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BU47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BV47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BW47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BX47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BY47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BZ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D67","v":"Asset Class 40"},{"$f":"'Capital base input'!$E67","v":0},{"$f":"IF(AND('Capital base input'!$F444=\"No\", $G47=0), \"TRUE\", ROUND('Capital base tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=H$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!H48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=I$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!I48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=J$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!J48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=K$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!K48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=L$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!L48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=M$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!M48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=N$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!N48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=O$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!O48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=P$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!P48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Q48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=R$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!R48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=S$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!S48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=T$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!T48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=U$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!U48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=V$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!V48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=W$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!W48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=X$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!X48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Y48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Z48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AK48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AL48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AM48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AN48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AO48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AP48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AQ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AR48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AS48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AT48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AU48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AV48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AW48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AX48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AY48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AZ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BK48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BL48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BM48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BN48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BO48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BP48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BQ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BR48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BS48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BT48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BU48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BV48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BW48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BX48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BY48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BZ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!229:229, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D68","v":"Asset Class 41"},{"$f":"'Capital base input'!$E68","v":0},{"$f":"IF(AND('Capital base input'!$F445=\"No\", $G48=0), \"TRUE\", ROUND('Capital base tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=H$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!H49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=I$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!I49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=J$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!J49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=K$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!K49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=L$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!L49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=M$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!M49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=N$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!N49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=O$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!O49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=P$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!P49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Q49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=R$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!R49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=S$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!S49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=T$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!T49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=U$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!U49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=V$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!V49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=W$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!W49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=X$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!X49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Y49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Z49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AK49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AL49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AM49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AN49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AO49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AP49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AQ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AR49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AS49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AT49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AU49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AV49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AW49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AX49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AY49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AZ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BK49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BL49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BM49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BN49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BO49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BP49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BQ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BR49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BS49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BT49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BU49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BV49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BW49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BX49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BY49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BZ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D69","v":"Asset Class 42"},{"$f":"'Capital base input'!$E69","v":0},{"$f":"IF(AND('Capital base input'!$F446=\"No\", $G49=0), \"TRUE\", ROUND('Capital base tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=H$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!H50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=I$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!I50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=J$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!J50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=K$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!K50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=L$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!L50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=M$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!M50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=N$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!N50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=O$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!O50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=P$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!P50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Q50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=R$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!R50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=S$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!S50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=T$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!T50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=U$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!U50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=V$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!V50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=W$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!W50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=X$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!X50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Y50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Z50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AK50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AL50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AM50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AN50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AO50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AP50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AQ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AR50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AS50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AT50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AU50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AV50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AW50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AX50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AY50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AZ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BK50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BL50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BM50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BN50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BO50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BP50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BQ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BR50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BS50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BT50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BU50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BV50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BW50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BX50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BY50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BZ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D70","v":"Asset Class 43"},{"$f":"'Capital base input'!$E70","v":0},{"$f":"IF(AND('Capital base input'!$F447=\"No\", $G50=0), \"TRUE\", ROUND('Capital base tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=H$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!H51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=I$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!I51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=J$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!J51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=K$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!K51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=L$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!L51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=M$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!M51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=N$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!N51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=O$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!O51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=P$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!P51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Q51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=R$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!R51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=S$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!S51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=T$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!T51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=U$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!U51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=V$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!V51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=W$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!W51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=X$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!X51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Y51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Z51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AK51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AL51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AM51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AN51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AO51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AP51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AQ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AR51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AS51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AT51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AU51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AV51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AW51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AX51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AY51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AZ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BK51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BL51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BM51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BN51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BO51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BP51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BQ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BR51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BS51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BT51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BU51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BV51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BW51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BX51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BY51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BZ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!232:232, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D71","v":"Asset Class 44"},{"$f":"'Capital base input'!$E71","v":0},{"$f":"IF(AND('Capital base input'!$F448=\"No\", $G51=0), \"TRUE\", ROUND('Capital base tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=H$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!H52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=I$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!I52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=J$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!J52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=K$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!K52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=L$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!L52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=M$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!M52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=N$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!N52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=O$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!O52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=P$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!P52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Q52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=R$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!R52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=S$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!S52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=T$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!T52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=U$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!U52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=V$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!V52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=W$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!W52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=X$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!X52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Y52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Z52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AK52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AL52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AM52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AN52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AO52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AP52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AQ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AR52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AS52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AT52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AU52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AV52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AW52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AX52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AY52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AZ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BK52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BL52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BM52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BN52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BO52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BP52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BQ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BR52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BS52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BT52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BU52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BV52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BW52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BX52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BY52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BZ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D72","v":"Asset Class 45"},{"$f":"'Capital base input'!$E72","v":0},{"$f":"IF(AND('Capital base input'!$F449=\"No\", $G52=0), \"TRUE\", ROUND('Capital base tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=H$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!H53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=I$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!I53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=J$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!J53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=K$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!K53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=L$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!L53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=M$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!M53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=N$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!N53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=O$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!O53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=P$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!P53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Q53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=R$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!R53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=S$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!S53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=T$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!T53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=U$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!U53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=V$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!V53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=W$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!W53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=X$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!X53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Y53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Z53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AK53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AL53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AM53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AN53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AO53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AP53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AQ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AR53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AS53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AT53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AU53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AV53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AW53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AX53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AY53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AZ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BK53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BL53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BM53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BN53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BO53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BP53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BQ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BR53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BS53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BT53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BU53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BV53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BW53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BX53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BY53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BZ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D73","v":"Asset Class 46"},{"$f":"'Capital base input'!$E73","v":0},{"$f":"IF(AND('Capital base input'!$F450=\"No\", $G53=0), \"TRUE\", ROUND('Capital base tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=H$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!H54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=I$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!I54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=J$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!J54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=K$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!K54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=L$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!L54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=M$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!M54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=N$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!N54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=O$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!O54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=P$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!P54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Q54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=R$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!R54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=S$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!S54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=T$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!T54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=U$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!U54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=V$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!V54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=W$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!W54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=X$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!X54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Y54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Z54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AK54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AL54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AM54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AN54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AO54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AP54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AQ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AR54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AS54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AT54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AU54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AV54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AW54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AX54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AY54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AZ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BK54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BL54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BM54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BN54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BO54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BP54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BQ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BR54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BS54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BT54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BU54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BV54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BW54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BX54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BY54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BZ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!235:235, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D74","v":"Asset Class 47"},{"$f":"'Capital base input'!$E74","v":0},{"$f":"IF(AND('Capital base input'!$F451=\"No\", $G54=0), \"TRUE\", ROUND('Capital base tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=H$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!H55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=I$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!I55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=J$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!J55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=K$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!K55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=L$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!L55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=M$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!M55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=N$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!N55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=O$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!O55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=P$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!P55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Q55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=R$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!R55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=S$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!S55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=T$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!T55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=U$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!U55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=V$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!V55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=W$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!W55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=X$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!X55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Y55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Z55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AK55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AL55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AM55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AN55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AO55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AP55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AQ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AR55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AS55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AT55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AU55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AV55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AW55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AX55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AY55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AZ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BK55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BL55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BM55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BN55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BO55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BP55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BQ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BR55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BS55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BT55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BU55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BV55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BW55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BX55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BY55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BZ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D75","v":"Asset Class 48"},{"$f":"'Capital base input'!$E75","v":0},{"$f":"IF(AND('Capital base input'!$F452=\"No\", $G55=0), \"TRUE\", ROUND('Capital base tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=H$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!H56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=I$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!I56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=J$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!J56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=K$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!K56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=L$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!L56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=M$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!M56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=N$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!N56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=O$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!O56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=P$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!P56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Q56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=R$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!R56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=S$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!S56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=T$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!T56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=U$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!U56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=V$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!V56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=W$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!W56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=X$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!X56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Y56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Z56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AK56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AL56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AM56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AN56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AO56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AP56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AQ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AR56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AS56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AT56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AU56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AV56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AW56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AX56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AY56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AZ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BK56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BL56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BM56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BN56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BO56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BP56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BQ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BR56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BS56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BT56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BU56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BV56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BW56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BX56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BY56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BZ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D76","v":"Asset Class 49"},{"$f":"'Capital base input'!$E76","v":0},{"$f":"IF(AND('Capital base input'!$F453=\"No\", $G56=0), \"TRUE\", ROUND('Capital base tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=H$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!H57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=I$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!I57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=J$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!J57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=K$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!K57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=L$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!L57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=M$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!M57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=N$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!N57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=O$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!O57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=P$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!P57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Q57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=R$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!R57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=S$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!S57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=T$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!T57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=U$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!U57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=V$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!V57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=W$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!W57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=X$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!X57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Y57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Z57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AK57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AL57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AM57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AN57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AO57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AP57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AQ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AR57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AS57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AT57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AU57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AV57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AW57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AX57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AY57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AZ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BK57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BL57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BM57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BN57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BO57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BP57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BQ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BR57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BS57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BT57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BU57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BV57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BW57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BX57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BY57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BZ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D77","v":"Asset Class 50"},{"$f":"'Capital base input'!$E77","v":"Equity raising costs"},{"$f":"IF(AND('Capital base input'!$F454=\"No\", $G57=0), \"TRUE\", ROUND('Capital base tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},0.30587867513587785,{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=H$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!H58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=I$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!I58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=J$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!J58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=K$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!K58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=L$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!L58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=M$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!M58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=N$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!N58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=O$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!O58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=P$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!P58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Q58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=R$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!R58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=S$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!S58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=T$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!T58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=U$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!U58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=V$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!V58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=W$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!W58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=X$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!X58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Y58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Z58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AK58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AL58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AM58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AN58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AO58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AP58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AQ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AR58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AS58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AT58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AU58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AV58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AW58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AX58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AY58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AZ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":6.026132660232858E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":4.5720421242347745E-3},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BK58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BL58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BM58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BN58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BO58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BP58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BQ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BR58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BS58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BT58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BU58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BV58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BW58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BX58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BY58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BZ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":0},{"$f":"SUM(H60:H109)","v":0},{"$f":"SUM(I60:I109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ60:BQ109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CJ60:CJ109)","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Transmission Pipelines"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!190:190, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Distribution Pipelines"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!191:191, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"Service Pipes"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!192:192, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Cathodic Protection"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!193:193, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"Supply Regulators / Valve Stations"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!194:194, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"SCADA and remote control"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!196:196, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Other - IT"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!197:197, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Buildings"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!199:199, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"Land"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!200:200, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Capitalised Leases 1 July 2023"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!201:201, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Transmission pipelines - post 1998"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!202:202, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"Service pipes - post 1998"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!204:204, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Cathodic protection - post 1998"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!205:205, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"Accelerated Depreciation - Future of Gas"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!207:207, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!208:208, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!210:210, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!211:211, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!213:213, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!214:214, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!216:216, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!217:217, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!218:218, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!219:219, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":0},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!221:221, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!222:222, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!224:224, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!225:225, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!227:227, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!228:228, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!230:230, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!231:231, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!233:233, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!234:234, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!236:236, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!237:237, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!238:238, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!239:239, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":2016},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":2017},{"$f":"IFERROR(IF(LEN(INDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)))<>LEN(INDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)+1)),\nINDEX(TAB_years, 1, MATCH(G112, TAB_years, 0)+1),\nIF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)), IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1))","v":2018},{"$f":"IF(LEN(INDEX(TAB_years, 1, MATCH(H112, TAB_years, 0)))<>LEN(INDEX(TAB_years, 1, MATCH(H112, TAB_years, 0)+1)),\nINDEX(TAB_years, 1, MATCH(H112, TAB_years, 0)+1),\nIF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1))","v":2019},{"$f":"IF(LEN(I112)>4,CONCATENATE(LEFT(I112,4)+1&\"-\"&IF(RIGHT(I112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(I112, 2)=\"99\", \"00\", RIGHT(I112,2)+1)),I112+1)","v":2020},2021,2022,2023,2024,2025,2026,2027]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Distribution Pipelines"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Service Pipes"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"Supply Regulators / Valve Stations"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Meters"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Other - IT"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Other - non IT"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Buildings"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"Land"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Transmission pipelines - post 1998"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Distribution pipelines - post 1998"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Cathodic protection - post 1998"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"Accelerated Depreciation - Long Life Assets"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":0},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":0},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":0},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":0},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":0},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":0},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":0},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":0},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":0},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":0},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":0},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":0},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":0},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":0},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":0},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":0},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":0},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":0},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]